{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Cover","Summary","Assumptions","Option1 (base case)","Option2","Option3","Option4","Option5","Consol","Sensitivity_calcs","Workings_costs","Workings_risks","Overlap_adjustment","CBRM Extract","Misc_calcs","Data","EMCa summary"],"not_rendered":{"charts":1,"images":5,"macros":0,"external_links":0,"defined_names":35,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"CitiPower"]
[null,null,"Revised regulatory proposal 2026-31"]
[]
[null,null,"Risk based HV underground cables"]
[null,null,"Model number:","3.4.01"]
[]
[null,null,"2025-12-01"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"_xlfn.SHEETS()","v":17}]
["2025-11-13"]

{"sheet":"Summary","index":1,"n_rows":76,"n_cols":12,"rows_kept":76,"cut":false,"hidden":false,"merged":[[17,3,17,5],[8,3,8,5],[9,3,9,5],[10,3,10,5],[11,3,11,5],[12,3,12,5]]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
["SUMMARY"]
[]
["RESULTS"]
[]
[null,null,null,null,null,null,"PV of costs","PV of benefits","NPV"]
[null,null,"Option",null,null,null,{"$f":"output_dollars","v":"2026-06-30"},{"$f":"output_dollars","v":"2026-06-30"},{"$f":"output_dollars","v":"2026-06-30"}]
[null,null,{"$f":"options","v":"Option 1 (base case)"},{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(C9, Assumptions!$C$14:$C$18,0))","v":"No change to existing practices"},null,null,{"$f":"IF(Data!$C9, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C9&G$7, Consol!$D$15:$D$82,0))/mill_conv)","v":0},{"$f":"IF(Data!$C9, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C9&H$7, Consol!$D$15:$D$82,0))/mill_conv)","v":0},{"$f":"IF(Data!$C9, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C9&I$7, Consol!$D$15:$D$82,0))/mill_conv)","v":0}]
[null,null,"Option 2",{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(C10, Assumptions!$C$14:$C$18,0))","v":"Replace highest 5 delta risk cable sections"},null,null,{"$f":"IF(Data!$C10, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C10&G$7, Consol!$D$15:$D$82,0))/mill_conv)","v":-1.8764576561296009},{"$f":"IF(Data!$C10, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C10&H$7, Consol!$D$15:$D$82,0))/mill_conv)","v":2.6556698157540803},{"$f":"IF(Data!$C10, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C10&I$7, Consol!$D$15:$D$82,0))/mill_conv)","v":0.77921215962448065}]
[null,null,"Option 3",{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(C11, Assumptions!$C$14:$C$18,0))","v":"Replace highest 10 delta risk cable sections"},null,null,{"$f":"IF(Data!$C11, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C11&G$7, Consol!$D$15:$D$82,0))/mill_conv)","v":-3.7352143247592662},{"$f":"IF(Data!$C11, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C11&H$7, Consol!$D$15:$D$82,0))/mill_conv)","v":4.8625895290530661},{"$f":"IF(Data!$C11, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C11&I$7, Consol!$D$15:$D$82,0))/mill_conv)","v":1.1273752042938006}]
[null,null,"Option 4",{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(C12, Assumptions!$C$14:$C$18,0))","v":"Monitor highest delta risk cable sections and replace those with high partial discharge"},null,null,{"$f":"IF(Data!$C12, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C12&G$7, Consol!$D$15:$D$82,0))/mill_conv)","v":-6.0016036146140506},{"$f":"IF(Data!$C12, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C12&H$7, Consol!$D$15:$D$82,0))/mill_conv)","v":3.2731136301858683},{"$f":"IF(Data!$C12, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C12&I$7, Consol!$D$15:$D$82,0))/mill_conv)","v":-2.7284899844281827}]
[null,null,"Option 5",{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(C13, Assumptions!$C$14:$C$18,0))","v":"Replace highest 5 delta risk cable sections and monitor further 10"},null,null,{"$f":"IF(Data!$C13, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C13&G$7, Consol!$D$15:$D$82,0))/mill_conv)","v":-3.9089712987632108},{"$f":"IF(Data!$C13, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C13&H$7, Consol!$D$15:$D$82,0))/mill_conv)","v":3.6693650249223149},{"$f":"IF(Data!$C13, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C13&I$7, Consol!$D$15:$D$82,0))/mill_conv)","v":-0.23960627384089642}]
[]
[]
[null,null,null,null,null,null,"NPV"]
[null,null,"Preferred option:",null,null,null,{"$f":"output_dollars","v":"2026-06-30"}]
[null,null,{"$f":"INDEX($C$9:$C$13,MATCH(G18, $I$9:$I$13,0))","v":"Option 3"},{"$f":"INDEX($D$9:$D$13,MATCH(G18, $I$9:$I$13,0))","v":"Replace highest 10 delta risk cable sections"},null,null,{"$f":"_xlfn.MAXIFS(I9:I13, IF(compliance, Data!$F$9:$F$13, Data!$C$9:$C$13),FALSE)","v":1.1273752042938006}]
[]
[]
[]
[]
["PREFERRED OPTION"]
[]
[null,null,"Preferred Option"]
[null,null,{"$f":"C18","v":"Option 3"}]
[]
[]
[null,null,"Expenditure forecast",{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Assumptions!K89","v":"2026-27"},{"$f":"Assumptions!L89","v":"2027-28"},{"$f":"Assumptions!M89","v":"2028-29"},{"$f":"Assumptions!N89","v":"2029-30"},{"$f":"Assumptions!O89","v":"2030-31"},null,"Total"]
[null,null,"Capital expenditure",null,null,{"$f":"-INDEX(Consol!I$15:I$82,MATCH($C$26&$C30,Consol!$D$15:$D$82,0))/mill_conv","v":1.6009576339803737},{"$f":"-INDEX(Consol!J$15:J$82,MATCH($C$26&$C30,Consol!$D$15:$D$82,0))/mill_conv","v":1.6009576339803737},{"$f":"-INDEX(Consol!K$15:K$82,MATCH($C$26&$C30,Consol!$D$15:$D$82,0))/mill_conv","v":1.6009576339803737},{"$f":"-INDEX(Consol!L$15:L$82,MATCH($C$26&$C30,Consol!$D$15:$D$82,0))/mill_conv","v":1.6009576339803737},{"$f":"-INDEX(Consol!M$15:M$82,MATCH($C$26&$C30,Consol!$D$15:$D$82,0))/mill_conv","v":1.6009576339803737},null,{"$f":"SUM(F30:J30)","v":8.0047881699018681}]
[null,null,"Less adjustment for overlap with faults/corrective program",null,null,{"$f":"-Overlap_adjustment!H23/10^6","v":0},{"$f":"-Overlap_adjustment!I23/10^6","v":-3.3147539107747576E-4},{"$f":"-Overlap_adjustment!J23/10^6","v":-1.1003418622497106E-3},{"$f":"-Overlap_adjustment!K23/10^6","v":-2.4380105819734018E-3},{"$f":"-Overlap_adjustment!L23/10^6","v":-4.5073557716473834E-3},null,{"$f":"SUM(F31:J31)","v":-8.3771836069479709E-3}]
[null,null,"Total capital expenditure",null,null,{"$f":"SUM(F30:F31)","v":1.6009576339803737},1.6006261585892962,1.599857292118124,1.5985196233984003,1.5964502782087264,0,{"$f":"SUM(F32:J32)","v":7.9964109862949195}]
[]
[]
["CHART"]
[]
[null,null,"Preferred option capex compared with risk ($M, 2026)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[]
[null,null,"Sensitivity",{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Sensitivity_calcs!C89","v":"Option 1 (base case)"},{"$f":"Sensitivity_calcs!D89","v":"Option 2"},{"$f":"Sensitivity_calcs!E89","v":"Option 3"},{"$f":"Sensitivity_calcs!F89","v":"Option 4"},{"$f":"Sensitivity_calcs!G89","v":"Option 5"},null,"Preferred option"]
[null,null,{"$f":"Sensitivity_calcs!B90","v":"None"},null,null,{"$f":"Sensitivity_calcs!C90","v":0},{"$f":"Sensitivity_calcs!D90","v":0.77921215962448032},{"$f":"Sensitivity_calcs!E90","v":1.1273752042938006},{"$f":"Sensitivity_calcs!F90","v":-2.7284899844281827},{"$f":"Sensitivity_calcs!G90","v":-0.23960627384089664},null,{"$f":"Sensitivity_calcs!K90","v":"Option 3"}]
[null,null,{"$f":"Sensitivity_calcs!B91","v":"Capex 10% higher"},null,null,{"$f":"Sensitivity_calcs!C91","v":0},{"$f":"Sensitivity_calcs!D91","v":0.59156639401152022},{"$f":"Sensitivity_calcs!E91","v":0.75385377181787372},{"$f":"Sensitivity_calcs!F91","v":-3.3286503458895877},{"$f":"Sensitivity_calcs!G91","v":-0.6305034037172178},null,{"$f":"Sensitivity_calcs!K91","v":"Option 3"}]
[null,null,{"$f":"Sensitivity_calcs!B92","v":"Capex 10% lower"},null,null,{"$f":"Sensitivity_calcs!C92","v":0},{"$f":"Sensitivity_calcs!D92","v":0.96685792523744041},{"$f":"Sensitivity_calcs!E92","v":1.5008966367697272},{"$f":"Sensitivity_calcs!F92","v":-2.1283296229667772},{"$f":"Sensitivity_calcs!G92","v":0.15129085603542453},null,{"$f":"Sensitivity_calcs!K92","v":"Option 3"}]
[null,null,{"$f":"Sensitivity_calcs!B93","v":"Total benefits 10% higher"},null,null,{"$f":"Sensitivity_calcs!C93","v":0},{"$f":"Sensitivity_calcs!D93","v":1.0447791411998884},{"$f":"Sensitivity_calcs!E93","v":1.6136341571991069},{"$f":"Sensitivity_calcs!F93","v":-2.4011786214095951},{"$f":"Sensitivity_calcs!G93","v":0.12733022865133448},null,{"$f":"Sensitivity_calcs!K93","v":"Option 3"}]
[null,null,{"$f":"Sensitivity_calcs!B94","v":"Total benefits 10% lower"},null,null,{"$f":"Sensitivity_calcs!C94","v":0},{"$f":"Sensitivity_calcs!D94","v":0.51364517804907217},{"$f":"Sensitivity_calcs!E94","v":0.6411162513884936},{"$f":"Sensitivity_calcs!F94","v":-3.0558013474467693},{"$f":"Sensitivity_calcs!G94","v":-0.60654277633312792},null,{"$f":"Sensitivity_calcs!K94","v":"Option 3"}]
[null,null,{"$f":"Sensitivity_calcs!B95","v":"Capex 10% higher & total benefits 10% lower"},null,null,{"$f":"Sensitivity_calcs!C95","v":0},{"$f":"Sensitivity_calcs!D95","v":0.32599941243611219},{"$f":"Sensitivity_calcs!E95","v":0.26759481891256681},{"$f":"Sensitivity_calcs!F95","v":-3.6559617089081735},{"$f":"Sensitivity_calcs!G95","v":-0.99743990620944889},null,{"$f":"Sensitivity_calcs!K95","v":"Option 2"}]
[null,null,{"$f":"Sensitivity_calcs!B96","v":0},null,null,{"$f":"Sensitivity_calcs!C96","v":""},{"$f":"Sensitivity_calcs!D96","v":""},{"$f":"Sensitivity_calcs!E96","v":""},{"$f":"Sensitivity_calcs!F96","v":""},{"$f":"Sensitivity_calcs!G96","v":""},null,{"$f":"Sensitivity_calcs!K96","v":""}]
[null,null,{"$f":"Sensitivity_calcs!B97","v":0},null,null,{"$f":"Sensitivity_calcs!C97","v":""},{"$f":"Sensitivity_calcs!D97","v":""},{"$f":"Sensitivity_calcs!E97","v":""},{"$f":"Sensitivity_calcs!F97","v":""},{"$f":"Sensitivity_calcs!G97","v":""},{"$f":"IF(C74=0,0, INDEX($F$66:$J$66, MATCH(MAX($F74:$I74),$F74:$I74,0)))","v":0},{"$f":"Sensitivity_calcs!K97","v":""}]
[null,null,null,{"$f":"Sensitivity_calcs!B98","v":0},null,{"$f":"Sensitivity_calcs!C98","v":""},{"$f":"Sensitivity_calcs!D98","v":""},{"$f":"Sensitivity_calcs!E98","v":""},{"$f":"Sensitivity_calcs!F98","v":""},{"$f":"Sensitivity_calcs!G98","v":""},null,{"$f":"Sensitivity_calcs!K98","v":""}]
[null,null,null,{"$f":"Sensitivity_calcs!B99","v":0}]

{"sheet":"Assumptions","index":2,"n_rows":115,"n_cols":16,"rows_kept":115,"cut":false,"hidden":false,"merged":[[69,9,69,12],[70,9,70,12],[7,4,7,7],[13,4,13,10],[14,4,14,10],[15,4,15,10],[16,4,16,10],[17,4,17,10]]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
[]
["Project"]
[]
[null,null,"Business:",null,"CitiPower"]
[]
[null,null,"Descripton: ",null,"HV cable replacement"]
[]
[null,null,"Date of cost inputs: ",null,"December",null,2023]
[]
[]
[null,null,"Option",null,"Description"]
[null,null,{"$f":"options","v":"Option 1 (base case)"},null,"No change to existing practices"]
[null,null,"Option 2",null,"Replace highest 5 delta risk cable sections"]
[null,null,"Option 3",null,"Replace highest 10 delta risk cable sections"]
[null,null,"Option 4",null,"Monitor highest delta risk cable sections and replace those with high partial discharge"]
[null,null,"Option 5",null,"Replace highest 5 delta risk cable sections and monitor further 10"]
[]
[null,null,"Compliance project",null,"No"]
[]
[null,null,"Expenditure starts",null,"2026-27","[start]"]
[]
[]
["Timing & WACC"]
[]
[null,null,"Input dollars",null,null,null,{"$f":"EOMONTH(DATE(Assumptions!$G$10,INDEX(Data!$K$107:$K$108, MATCH(Assumptions!$E$10, Data!$J$107:$J$108,0)), 1),0)","v":"2023-12-31"},"[input_dollars]"]
[null,null,"Pre-tax real WACC",null,null,null,3.5000000000000003E-2,"[real_disc]"]
[null,null,"VCR date",null,null,null,"2024-12-31","[vcr_date]"]
[]
[null,null,"Analysis period (years)",null,null,null,20,"[years]\\"]
[]
[null,null,"Output dollars",null,null,null,"2026-06-30","[output_dollars]"]
[null,null,"Other benefits date",null,null,null,"2024-12-31","[custval_date]"]
[null,null,"Value of CO2 reductions input date",null,null,null,"2023-06-30"]
[]
[]
[]
["VCR"]
[]
[null,null,"Enter ZSS code >>","eg. AR"," Network average",null,"Network average",39123.642476671135,"2024 VCR ($/MWh)"]
[]
[]
[]
["Risks"]
[]
[]
[null,"SAFETY"]
[]
[null,null,"Value of statistical life",null,null,null,5400000,"2023-06-30"]
[]
[null,null,"Value of injury",null,null,null,0,{"$f":"input_dollars","v":"2023-12-31"}]
[]
[null,null,{"$f":"Data!A83","v":"Disproportionate factors applied to various bushfire and other risk valuations"}]
[null,null,{"$f":"Data!B85","v":"Harm to property from network"},null,null,null,{"$f":"Data!F85","v":1}]
[null,null,{"$f":"Data!B86","v":"Harm to property from bushfire"},null,null,null,{"$f":"Data!F86","v":1}]
[null,null,{"$f":"Data!B87","v":"Harm to environment"},null,null,null,{"$f":"Data!F87","v":1}]
[null,null,{"$f":"Data!B88","v":"Safety - Public trespass"},null,null,null,{"$f":"Data!F88","v":1}]
[null,null,{"$f":"Data!B89","v":"Safety - Single fatality or serious injury ^"},null,null,null,{"$f":"Data!F89","v":3}]
[null,null,{"$f":"Data!B90","v":"Safety from bushfire in HBRA"},null,null,null,{"$f":"Data!F90","v":3}]
[null,null,{"$f":"Data!B91","v":"Safety - Multiple fatality or serious injury ^"},null,null,null,{"$f":"Data!F91","v":6}]
[null,null,{"$f":"Data!B92","v":"Safety from bushfire (REFCL declared areas)"},null,null,null,{"$f":"Data!F92","v":6}]
[null,null,{"$f":"Data!B93","v":"Safety from bushfire (electric line construction areas)"},null,null,null,{"$f":"Data!F93","v":10}]
[]
[]
[null,null,"^ Public or employee"]
[]
[]
[null,null,"Incident type",null,null,null,"Value","Probability","DF selected","Description/comment"]
[null,null,"Safety (fatality)",null,null,null,{"$f":"G50*INDEX(hy_escalation, MATCH(input_dollars,hy_dates,0))/INDEX(hy_escalation, MATCH(H50,hy_dates,0))","v":5607473.5197347086},0,0,0]
[null,null,"Safety (injury)",null,null,null,{"$f":"G52*INDEX(hy_escalation, MATCH(input_dollars,hy_dates,0))/INDEX(hy_escalation, MATCH(H52,hy_dates,0))","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"UNPLANNED REPLACEMENT/REPAIR"]
[null,null,"Major failure (replace)",null,null,null,0,{"$f":"input_dollars","v":"2023-12-31"}]
[null,null,"Minor failure (repair)",null,null,null,0,{"$f":"input_dollars","v":"2023-12-31"}]
[]
[null,null,"Premium for failure",null,null,null,0.2]
[]
[]
[]
[]
[]
["Other benefits"]
[]
[null,"ENVIRONMENTAL",null,null,null,null,null,null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32"]
[null,null,"Value of CO2 reductions",null,null,null,null,{"$f":"G35","v":"2023-06-30"},"$/kWh",null,2.4730486797759084E-2,2.2340740091772258E-2,2.0196329122153123E-2,1.806294207659629E-2,1.5913397615084226E-2,1.3715069432539001E-2]
[]
[]
[null,"CUSTOMER VALUE",null,null,null,null,"Value"]
[null,null,{"$f":"Data!B60","v":"Reliability in worst-served areas"},null,null,null,151432.81740793545,{"$f":"custval_date","v":"2024-12-31"},"per MWh"]
[null,null,{"$f":"Data!B61","v":"Network resilience"},null,null,null,24590,"2024-12-31","per MWh"]
[null,null,{"$f":"Data!B62","v":"Enabling solar exports"},null,null,null,88.357719508603083,"2024-12-31","per MWh"]
[null,null,{"$f":"Data!B63","v":"Aesthetics"},null,null,null,0,"2024-12-31","per customer"]
[null,null,{"$f":"Data!B64","v":"Customer value of time - residential"},null,null,null,0.35181336539087127,"2024-12-31","per customer minute"]
[null,null,{"$f":"Data!B65","v":"Customer value of time - business"},null,null,null,0.35181336539087127,"2024-12-31","per customer minute"]
[null,null,{"$f":"Data!B66","v":"Communication"},null,null,null,0,"2024-12-31","per customer"]
[null,null,{"$f":"Data!B67","v":"Information accessibility"},null,null,null,0,"2024-12-31","per customer"]
[]
[]
[]
[]
["Sensitivities"]
[]
[]
[]
[null,null,null,null,null,null,"Capex","Total benefits"]
[null,1,{"$f":"IF(G111=0, \"\", G$110&\" \"&ABS($G111)*100&\"%\"&IF($G111>0, \" higher\", \" lower\"))&IF(AND(G111<>0, H111<>0), \" & \", \"\")&IF(H111=0, \"\", H$110&\" \"&ABS($H111)*100&\"%\"&IF($H111>0, \" higher\", \" lower\"))","v":"Capex 10% higher"},null,null,null,0.1,0]
[null,2,{"$f":"IF(G112=0, \"\", G$110&\" \"&ABS($G112)*100&\"%\"&IF($G112>0, \" higher\", \" lower\"))&IF(AND(G112<>0, H112<>0), \" & \", \"\")&IF(H112=0, \"\", H$110&\" \"&ABS($H112)*100&\"%\"&IF($H112>0, \" higher\", \" lower\"))","v":"Capex 10% lower"},null,null,null,-0.1,0]
[null,3,{"$f":"IF(G113=0, \"\", G$110&\" \"&ABS($G113)*100&\"%\"&IF($G113>0, \" higher\", \" lower\"))&IF(AND(G113<>0, H113<>0), \" & \", \"\")&IF(H113=0, \"\", H$110&\" \"&ABS($H113)*100&\"%\"&IF($H113>0, \" higher\", \" lower\"))","v":"Total benefits 10% higher"},null,null,null,0,0.1]
[null,4,{"$f":"IF(G114=0, \"\", G$110&\" \"&ABS($G114)*100&\"%\"&IF($G114>0, \" higher\", \" lower\"))&IF(AND(G114<>0, H114<>0), \" & \", \"\")&IF(H114=0, \"\", H$110&\" \"&ABS($H114)*100&\"%\"&IF($H114>0, \" higher\", \" lower\"))","v":"Total benefits 10% lower"},null,null,null,0,-0.1]
[null,5,{"$f":"IF(G115=0, \"\", G$110&\" \"&ABS($G115)*100&\"%\"&IF($G115>0, \" higher\", \" lower\"))&IF(AND(G115<>0, H115<>0), \" & \", \"\")&IF(H115=0, \"\", LOWER(H$110)&\" \"&ABS($H115)*100&\"%\"&IF($H115>0, \" higher\", \" lower\"))","v":"Capex 10% higher & total benefits 10% lower"},null,null,null,0.1,-0.1]

{"sheet":"Option1 (base case)","index":3,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
["OPTION 1 (base case)"]
[]
[]
["Count",null,null,null,null,null,null,0,{"$f":"H6+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Value of CO2 reductions",null,null,null,null,null,"$/MWh",null,{"$f":"IF(ISBLANK(Assumptions!K90), H7,Assumptions!K90*thous_conv)","v":24.730486797759085},{"$f":"IF(ISBLANK(Assumptions!L90), I7,Assumptions!L90*thous_conv)","v":22.340740091772258},{"$f":"IF(ISBLANK(Assumptions!M90), J7,Assumptions!M90*thous_conv)","v":20.196329122153124},{"$f":"IF(ISBLANK(Assumptions!N90), K7,Assumptions!N90*thous_conv)","v":18.06294207659629},{"$f":"IF(ISBLANK(Assumptions!O90), L7,Assumptions!O90*thous_conv)","v":15.913397615084225},{"$f":"IF(ISBLANK(Assumptions!P90), M7,Assumptions!P90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!Q90), N7,Assumptions!Q90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!R90), O7,Assumptions!R90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!S90), P7,Assumptions!S90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!T90), Q7,Assumptions!T90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!U90), R7,Assumptions!U90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!V90), S7,Assumptions!V90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!W90), T7,Assumptions!W90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!X90), U7,Assumptions!X90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!Y90), V7,Assumptions!Y90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!Z90), W7,Assumptions!Z90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!AA90), X7,Assumptions!AA90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!AB90), Y7,Assumptions!AB90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!AC90), Z7,Assumptions!AC90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!AD90), AA7,Assumptions!AD90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!AE90), AB7,Assumptions!AE90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!AF90), AC7,Assumptions!AF90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!AG90), AD7,Assumptions!AG90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!AH90), AE7,Assumptions!AH90*thous_conv)","v":13.715069432539002},{"$f":"IF(ISBLANK(Assumptions!AI90), AF7,Assumptions!AI90*thous_conv)","v":13.715069432539002}]
[]
[null,null,null,null,null,null,"Units",{"$f":"DATE(LEFT(I9,4), 6,30)","v":"2026-06-30"},{"$f":"start","v":"2026-27"},{"$f":"LEFT(I9,4)+1&\"-\"&RIGHT(I9,2)+1","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51"]
[]
["INVESTMENT & OPERATING COST"]
[]
[null,null,"Capex",null,"Asset life (yrs)"]
[null,null,"< Enter description >",null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Enter description >",null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Enter description >",null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I14:I16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC14:AC16)","v":0},{"$f":"SUM(AD14:AD16)","v":0},{"$f":"SUM(AE14:AE16)","v":0},{"$f":"SUM(AF14:AF16)","v":0},{"$f":"SUM(AG14:AG16)","v":0}]
[]
[null,null,"Operating expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["RISK ASSUMPTIONS"]
[]
[null,null,"PoF (major)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PoF (reparable)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy at risk (weighted)",null,null,null,"MWh",null,{"$f":"INDEX(Workings_risks!J$60:J$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":88.154597375065279},{"$f":"INDEX(Workings_risks!K$60:K$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":97.095826093451123},{"$f":"INDEX(Workings_risks!L$60:L$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":107.48269943510191},{"$f":"INDEX(Workings_risks!M$60:M$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":119.4161532687818},{"$f":"INDEX(Workings_risks!N$60:N$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":133.11119826457477},{"$f":"INDEX(Workings_risks!O$60:O$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":148.85279517389625},{"$f":"INDEX(Workings_risks!P$60:P$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":166.95319773840012},{"$f":"INDEX(Workings_risks!Q$60:Q$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":187.67391016705156},{"$f":"INDEX(Workings_risks!R$60:R$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":210.39515499164185},{"$f":"INDEX(Workings_risks!S$60:S$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":234.57207118698921},{"$f":"INDEX(Workings_risks!T$60:T$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":260.0642437650792},{"$f":"INDEX(Workings_risks!U$60:U$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":288.30362025609315},{"$f":"INDEX(Workings_risks!V$60:V$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":319.01778867338862},{"$f":"INDEX(Workings_risks!W$60:W$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":350.6312640511361},{"$f":"INDEX(Workings_risks!X$60:X$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":380.64743335445422},{"$f":"INDEX(Workings_risks!Y$60:Y$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":409.56182432567334},{"$f":"INDEX(Workings_risks!Z$60:Z$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":437.87259909065432},{"$f":"INDEX(Workings_risks!AA$60:AA$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":464.52160392705349},{"$f":"INDEX(Workings_risks!AB$60:AB$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":488.92021206224041},{"$f":"INDEX(Workings_risks!AC$60:AC$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":510.20201127535978},{"$f":"INDEX(Workings_risks!AD$60:AD$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":531.6666848673716},{"$f":"INDEX(Workings_risks!AE$60:AE$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":553.57068712590194},{"$f":"INDEX(Workings_risks!AF$60:AF$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":575.53280617032613},{"$f":"INDEX(Workings_risks!AG$60:AG$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":597.95743249072177},{"$f":"INDEX(Workings_risks!AH$60:AH$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":620.48815761599133}]
[null,null,"Energy at risk value","$/MWh",{"$f":"Assumptions!H41*vcr_esc","v":36935.213977708918},{"$f":"IF(AND(SUM(I27:AG27)<>0, E28=0), \"!\", \"\")","v":""},{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I27*$E$28","v":3256008.9171668128},{"$f":"J27*$E$28","v":3586255.11310403},3969896.5025372622,4410661.1733773397,4916490.5907313051,5497909.8409279352,6166452.0827305568,6931776.0300533706,7770990.0694895238,8663969.6424858142,9605528.4914142527,10648555.904706936,11782990.287347132,12950640.765003268,14059294.401012462,15127253.618569573,16172918.142388869,17157204.838314272,18058372.650545672,18844420.458312873,19637222.770395506,20446251.780782543,21257427.347092267,22085685.718606245,22917862.872181017]
[]
[null,null,"Safety consequence","(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":937071.22949347389},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1032115.2593887324},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1142526.2925359015},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1269377.2633191114},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1414953.705550201},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1582284.7127720765},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1774689.4992551012},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1994947.8187263578},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":2236471.5220542043},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":2493468.8115789252},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":2764447.0953158024},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":3064627.7783036241},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":3391115.1586408131},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":3727162.0481155384},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4046229.7939992091},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4353585.7879489828},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4654525.4247561423},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4937800.6760805333},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5197154.5203944538},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5423377.1151120365},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5651543.6392918844},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5884380.1666927179},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":6117834.4675237909},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":6356205.1570021892},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":6595703.6621645261}]
[null,null,"Unplanned replacements",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2159114.732966444},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2378106.5862733489},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2632505.6979384883},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2924784.2262817076},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":3260208.2914980575},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":3645757.256831415},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":4089078.9554533176},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":4596578.244366372},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":5153075.306492216},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":5745225.205753563},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":6369588.8467614185},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":7061238.0136462813},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":7813500.6921138335},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":8587789.5265118591},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":9322956.5546621177},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":10031138.423783438},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":10724536.303382339},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":11377233.504372995},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":11974813.163938856},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":12496054.796177048},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":13021775.454779219},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":13558256.312222281},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":14096160.587302005},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":14645392.76022698},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":15197223.543996703}]
[null,null,"Environmental consequence","(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":128429.59922776051},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":141455.78793599503},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":156588.0898262994},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":173973.55512134018},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":193925.42595494608},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":216858.85248592531},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":243228.74715324401},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":273416.08703301405},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":306517.93825425667},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":341740.51030368538},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":378879.23709883547},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":420020.27696714981},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":464766.761641844},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":510823.41771942249},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":554553.0099218156},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":596677.45668831863},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":637922.5144069118},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":676746.59293336491},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":712292.1408437629},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":743296.91002395411},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":774568.10300834314},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":806479.33980496996},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":838475.245078829},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":871144.96233597246},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":903969.25153144065}]
[null,null,"Response cost",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":400238.05280161236},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":440832.87233978003},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":487991.18381469772},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":542171.25459726749},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":604349.27259473864},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":675819.01192289765},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":757998.16188282298},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":852073.99958214397},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":955232.62155544281},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1065000.2587395089},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1180739.4013156774},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1308951.3539040056},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1448399.316084095},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1591930.2969318423},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1728209.215017193},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1859485.8572441202},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1988021.9711013655},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2109013.3444660637},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2219787.5037484122},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2316410.7784363306},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2413864.3363708938},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2513312.5270899404},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2613024.5786842438},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2714836.4982043668},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2817130.1257729828}]
[null,null,null,null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total risk cost",null,null,null,null,null,{"$f":"SUM(I28:I34)","v":6880862.5316561041},{"$f":"SUM(J28:J34)","v":7578765.6190418871},8389507.7666526493,9320967.4726967663,10389927.286329247,11618629.674940249,13031447.446475044,14648792.179761259,16422287.457845641,18309404.428861495,20299183.071905989,22503393.327527996,24900772.215827718,27368346.054281928,29711242.974612799,31968141.14423443,34177924.356035627,36257998.956167229,38162419.979471155,39823560.058062248,{"$f":"SUM(AC28:AC34)","v":41498974.303845845},{"$f":"SUM(AD28:AD34)","v":43208680.12659245},{"$f":"SUM(AE28:AE34)","v":44922922.225681134},{"$f":"SUM(AF28:AF34)","v":46673265.096375749},{"$f":"SUM(AG28:AG34)","v":48431889.455646664}]
[]
["OTHER BENEFITS"]
[]
[]
[null,null,"Reduction in CO2 emissions",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value of reduction in CO2 emissions",null,null,null,"$",null,{"$f":"I41*I7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Reliability in worst-served areas","$/MWh",{"$f":"Assumptions!G94","v":151432.81740793545},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Network resilience","$/MWh",{"$f":"Assumptions!G95","v":24590},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Enabling solar exports","$/MWh",{"$f":"Assumptions!G96","v":88.357719508603083},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Aesthetics","$/customer",{"$f":"Assumptions!G97","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (res)","$/customer min",{"$f":"Assumptions!G98","v":0.35181336539087127},null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (bus)","$/customer min",{"$f":"Assumptions!G99","v":0.35181336539087127},null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Communication","$/customer",{"$f":"Assumptions!G100","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Information accessibility","$/customer",{"$f":"Assumptions!G101","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other benefits 1",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other benefits 2",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total other benefits",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT((I$45:I$52)*($E$45:$E$52))+SUM(I54:I55)+I42","v":0},{"$f":"SUMPRODUCT((J$45:J$52)*($E$45:$E$52))+SUM(J54:J55)+J42","v":0},{"$f":"SUMPRODUCT((K$45:K$52)*($E$45:$E$52))+SUM(K54:K55)+K42","v":0},{"$f":"SUMPRODUCT((L$45:L$52)*($E$45:$E$52))+SUM(L54:L55)+L42","v":0},{"$f":"SUMPRODUCT((M$45:M$52)*($E$45:$E$52))+SUM(M54:M55)+M42","v":0},{"$f":"SUMPRODUCT((N$45:N$52)*($E$45:$E$52))+SUM(N54:N55)+N42","v":0},{"$f":"SUMPRODUCT((O$45:O$52)*($E$45:$E$52))+SUM(O54:O55)+O42","v":0},{"$f":"SUMPRODUCT((P$45:P$52)*($E$45:$E$52))+SUM(P54:P55)+P42","v":0},{"$f":"SUMPRODUCT((Q$45:Q$52)*($E$45:$E$52))+SUM(Q54:Q55)+Q42","v":0},{"$f":"SUMPRODUCT((R$45:R$52)*($E$45:$E$52))+SUM(R54:R55)+R42","v":0},{"$f":"SUMPRODUCT((S$45:S$52)*($E$45:$E$52))+SUM(S54:S55)+S42","v":0},{"$f":"SUMPRODUCT((T$45:T$52)*($E$45:$E$52))+SUM(T54:T55)+T42","v":0},{"$f":"SUMPRODUCT((U$45:U$52)*($E$45:$E$52))+SUM(U54:U55)+U42","v":0},{"$f":"SUMPRODUCT((V$45:V$52)*($E$45:$E$52))+SUM(V54:V55)+V42","v":0},{"$f":"SUMPRODUCT((W$45:W$52)*($E$45:$E$52))+SUM(W54:W55)+W42","v":0},{"$f":"SUMPRODUCT((X$45:X$52)*($E$45:$E$52))+SUM(X54:X55)+X42","v":0},{"$f":"SUMPRODUCT((Y$45:Y$52)*($E$45:$E$52))+SUM(Y54:Y55)+Y42","v":0},{"$f":"SUMPRODUCT((Z$45:Z$52)*($E$45:$E$52))+SUM(Z54:Z55)+Z42","v":0},{"$f":"SUMPRODUCT((AA$45:AA$52)*($E$45:$E$52))+SUM(AA54:AA55)+AA42","v":0},{"$f":"SUMPRODUCT((AB$45:AB$52)*($E$45:$E$52))+SUM(AB54:AB55)+AB42","v":0},{"$f":"SUMPRODUCT((AC$45:AC$52)*($E$45:$E$52))+SUM(AC54:AC55)+AC42","v":0},{"$f":"SUMPRODUCT((AD$45:AD$52)*($E$45:$E$52))+SUM(AD54:AD55)+AD42","v":0},{"$f":"SUMPRODUCT((AE$45:AE$52)*($E$45:$E$52))+SUM(AE54:AE55)+AE42","v":0},{"$f":"SUMPRODUCT((AF$45:AF$52)*($E$45:$E$52))+SUM(AF54:AF55)+AF42","v":0},{"$f":"SUMPRODUCT((AG$45:AG$52)*($E$45:$E$52))+SUM(AG54:AG55)+AG42","v":0}]
[]
[]
["SUMMARY"]
[]
[]
[]
[null,null,"Risks mitigated vs base case",null,null,null,{"$f":"input_dollars","v":"2023-12-31"}]
[]
[null,null,"Capital expenditure"]
[null,null,{"$f":"C14","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C15","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C16","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cumulative capex"]
[null,null,{"$f":"C14","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I67:I67))-SUMPRODUCT(($I67:I67)*($I$6:I$6<=(I$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:J67))-SUMPRODUCT(($I67:J67)*($I$6:J$6<=(J$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:K67))-SUMPRODUCT(($I67:K67)*($I$6:K$6<=(K$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:L67))-SUMPRODUCT(($I67:L67)*($I$6:L$6<=(L$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:M67))-SUMPRODUCT(($I67:M67)*($I$6:M$6<=(M$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:N67))-SUMPRODUCT(($I67:N67)*($I$6:N$6<=(N$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:O67))-SUMPRODUCT(($I67:O67)*($I$6:O$6<=(O$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:P67))-SUMPRODUCT(($I67:P67)*($I$6:P$6<=(P$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Q67))-SUMPRODUCT(($I67:Q67)*($I$6:Q$6<=(Q$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:R67))-SUMPRODUCT(($I67:R67)*($I$6:R$6<=(R$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:S67))-SUMPRODUCT(($I67:S67)*($I$6:S$6<=(S$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:T67))-SUMPRODUCT(($I67:T67)*($I$6:T$6<=(T$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:U67))-SUMPRODUCT(($I67:U67)*($I$6:U$6<=(U$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:V67))-SUMPRODUCT(($I67:V67)*($I$6:V$6<=(V$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:W67))-SUMPRODUCT(($I67:W67)*($I$6:W$6<=(W$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:X67))-SUMPRODUCT(($I67:X67)*($I$6:X$6<=(X$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Y67))-SUMPRODUCT(($I67:Y67)*($I$6:Y$6<=(Y$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Z67))-SUMPRODUCT(($I67:Z67)*($I$6:Z$6<=(Z$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AA67))-SUMPRODUCT(($I67:AA67)*($I$6:AA$6<=(AA$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AB67))-SUMPRODUCT(($I67:AB67)*($I$6:AB$6<=(AB$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AC67))-SUMPRODUCT(($I67:AC67)*($I$6:AC$6<=(AC$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AD67))-SUMPRODUCT(($I67:AD67)*($I$6:AD$6<=(AD$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AE67))-SUMPRODUCT(($I67:AE67)*($I$6:AE$6<=(AE$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AF67))-SUMPRODUCT(($I67:AF67)*($I$6:AF$6<=(AF$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AG67))-SUMPRODUCT(($I67:AG67)*($I$6:AG$6<=(AG$6-$E14)))","v":0}]
[null,null,{"$f":"C15","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I68:I68))-SUMPRODUCT(($I68:I68)*($I$6:I$6<=(I$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:J68))-SUMPRODUCT(($I68:J68)*($I$6:J$6<=(J$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:K68))-SUMPRODUCT(($I68:K68)*($I$6:K$6<=(K$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:L68))-SUMPRODUCT(($I68:L68)*($I$6:L$6<=(L$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:M68))-SUMPRODUCT(($I68:M68)*($I$6:M$6<=(M$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:N68))-SUMPRODUCT(($I68:N68)*($I$6:N$6<=(N$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:O68))-SUMPRODUCT(($I68:O68)*($I$6:O$6<=(O$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:P68))-SUMPRODUCT(($I68:P68)*($I$6:P$6<=(P$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Q68))-SUMPRODUCT(($I68:Q68)*($I$6:Q$6<=(Q$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:R68))-SUMPRODUCT(($I68:R68)*($I$6:R$6<=(R$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:S68))-SUMPRODUCT(($I68:S68)*($I$6:S$6<=(S$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:T68))-SUMPRODUCT(($I68:T68)*($I$6:T$6<=(T$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:U68))-SUMPRODUCT(($I68:U68)*($I$6:U$6<=(U$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:V68))-SUMPRODUCT(($I68:V68)*($I$6:V$6<=(V$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:W68))-SUMPRODUCT(($I68:W68)*($I$6:W$6<=(W$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:X68))-SUMPRODUCT(($I68:X68)*($I$6:X$6<=(X$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Y68))-SUMPRODUCT(($I68:Y68)*($I$6:Y$6<=(Y$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Z68))-SUMPRODUCT(($I68:Z68)*($I$6:Z$6<=(Z$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AA68))-SUMPRODUCT(($I68:AA68)*($I$6:AA$6<=(AA$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AB68))-SUMPRODUCT(($I68:AB68)*($I$6:AB$6<=(AB$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AC68))-SUMPRODUCT(($I68:AC68)*($I$6:AC$6<=(AC$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AD68))-SUMPRODUCT(($I68:AD68)*($I$6:AD$6<=(AD$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AE68))-SUMPRODUCT(($I68:AE68)*($I$6:AE$6<=(AE$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AF68))-SUMPRODUCT(($I68:AF68)*($I$6:AF$6<=(AF$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AG68))-SUMPRODUCT(($I68:AG68)*($I$6:AG$6<=(AG$6-$E15)))","v":0}]
[null,null,{"$f":"C16","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I69:I69))-SUMPRODUCT(($I69:I69)*($I$6:I$6<=(I$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:J69))-SUMPRODUCT(($I69:J69)*($I$6:J$6<=(J$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:K69))-SUMPRODUCT(($I69:K69)*($I$6:K$6<=(K$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:L69))-SUMPRODUCT(($I69:L69)*($I$6:L$6<=(L$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:M69))-SUMPRODUCT(($I69:M69)*($I$6:M$6<=(M$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:N69))-SUMPRODUCT(($I69:N69)*($I$6:N$6<=(N$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:O69))-SUMPRODUCT(($I69:O69)*($I$6:O$6<=(O$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:P69))-SUMPRODUCT(($I69:P69)*($I$6:P$6<=(P$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Q69))-SUMPRODUCT(($I69:Q69)*($I$6:Q$6<=(Q$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:R69))-SUMPRODUCT(($I69:R69)*($I$6:R$6<=(R$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:S69))-SUMPRODUCT(($I69:S69)*($I$6:S$6<=(S$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:T69))-SUMPRODUCT(($I69:T69)*($I$6:T$6<=(T$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:U69))-SUMPRODUCT(($I69:U69)*($I$6:U$6<=(U$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:V69))-SUMPRODUCT(($I69:V69)*($I$6:V$6<=(V$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:W69))-SUMPRODUCT(($I69:W69)*($I$6:W$6<=(W$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:X69))-SUMPRODUCT(($I69:X69)*($I$6:X$6<=(X$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Y69))-SUMPRODUCT(($I69:Y69)*($I$6:Y$6<=(Y$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Z69))-SUMPRODUCT(($I69:Z69)*($I$6:Z$6<=(Z$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AA69))-SUMPRODUCT(($I69:AA69)*($I$6:AA$6<=(AA$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AB69))-SUMPRODUCT(($I69:AB69)*($I$6:AB$6<=(AB$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AC69))-SUMPRODUCT(($I69:AC69)*($I$6:AC$6<=(AC$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AD69))-SUMPRODUCT(($I69:AD69)*($I$6:AD$6<=(AD$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AE69))-SUMPRODUCT(($I69:AE69)*($I$6:AE$6<=(AE$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AF69))-SUMPRODUCT(($I69:AF69)*($I$6:AF$6<=(AF$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AG69))-SUMPRODUCT(($I69:AG69)*($I$6:AG$6<=(AG$6-$E16)))","v":0}]
[]
[null,null,"Annualised capex"]
[null,null,{"$f":"$C$76&\" - \"&C14","v":"Annualised capex - < Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E14=0,0,-PMT(real_disc, $E14,H72,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C15","v":"Annualised capex - < Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E15=0,0,-PMT(real_disc, $E15,H73,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C16","v":"Annualised capex - < Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E16=0,0,-PMT(real_disc, $E16,H74,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I77:I79)","v":0},{"$f":"SUM(J77:J79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC77:AC79)","v":0},{"$f":"SUM(AD77:AD79)","v":0},{"$f":"SUM(AE77:AE79)","v":0},{"$f":"SUM(AF77:AF79)","v":0},{"$f":"SUM(AG77:AG79)","v":0}]
[]
[null,null,"Annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I80","v":0},{"$f":"J80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC80","v":0},{"$f":"AD80","v":0},{"$f":"AE80","v":0},{"$f":"AF80","v":0},{"$f":"AG80","v":0}]
[null,null,"Operating expenditure",null,null,null,"2023-12-31",null,{"$f":"-I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Risk mitigated",null,null,null,"2023-12-31",null,{"$f":"I64","v":0},{"$f":"J64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC64","v":0},{"$f":"AD64","v":0},{"$f":"AE64","v":0},{"$f":"AF64","v":0},{"$f":"AG64","v":0}]
[null,null,"Other benefits value",null,null,null,"2023-12-31",null,{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net benefits",null,null,null,"2023-12-31",null,{"$f":"SUM(I82:I86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC82:AC86)","v":0},{"$f":"SUM(AD82:AD86)","v":0},{"$f":"SUM(AE82:AE86)","v":0},{"$f":"SUM(AF82:AF86)","v":0},{"$f":"SUM(AG82:AG86)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[]
[]
["NPV",null,"Net benefits",null,null,null,{"$f":"PROPER($A$3)&A106","v":"Option 1 (Base Case)NPV"},null,{"$f":"I87","v":0},{"$f":"J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,null,null,{"$f":"I82","v":0},{"$f":"J82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total benefits",null,null,null,null,null,{"$f":"SUM(I84:I85)","v":0},{"$f":"SUM(J84:J85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Assumptions!G110","v":"Capex"},{"$f":"Assumptions!H110","v":"Total benefits"}]
[{"$f":"\"sens\"&Assumptions!B111","v":"sens1"},null,{"$f":"Assumptions!C111","v":"Capex 10% higher"},{"$f":"Assumptions!G111","v":0.1},{"$f":"Assumptions!H111","v":0},null,{"$f":"PROPER($A$3)&A110","v":"Option 1 (Base Case)sens1"},null,{"$f":"I$106+IF($C110<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"J$106+IF($C110<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"K$106+IF($C110<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"L$106+IF($C110<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"M$106+IF($C110<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"N$106+IF($C110<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"O$106+IF($C110<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"P$106+IF($C110<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"Q$106+IF($C110<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"R$106+IF($C110<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"S$106+IF($C110<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"T$106+IF($C110<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"U$106+IF($C110<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"V$106+IF($C110<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"W$106+IF($C110<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"X$106+IF($C110<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"Y$106+IF($C110<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"Z$106+IF($C110<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AA$106+IF($C110<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AB$106+IF($C110<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AC$106+IF($C110<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AD$106+IF($C110<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AE$106+IF($C110<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AF$106+IF($C110<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AG$106+IF($C110<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D110:$E110))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B112","v":"sens2"},null,{"$f":"Assumptions!C112","v":"Capex 10% lower"},{"$f":"Assumptions!G112","v":-0.1},{"$f":"Assumptions!H112","v":0},null,{"$f":"PROPER($A$3)&A111","v":"Option 1 (Base Case)sens2"},null,{"$f":"I$106+IF($C111<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"J$106+IF($C111<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"K$106+IF($C111<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"L$106+IF($C111<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"M$106+IF($C111<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"N$106+IF($C111<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"O$106+IF($C111<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"P$106+IF($C111<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"Q$106+IF($C111<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"R$106+IF($C111<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"S$106+IF($C111<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"T$106+IF($C111<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"U$106+IF($C111<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"V$106+IF($C111<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"W$106+IF($C111<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"X$106+IF($C111<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"Y$106+IF($C111<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"Z$106+IF($C111<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AA$106+IF($C111<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AB$106+IF($C111<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AC$106+IF($C111<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AD$106+IF($C111<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AE$106+IF($C111<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AF$106+IF($C111<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AG$106+IF($C111<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D111:$E111))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B113","v":"sens3"},null,{"$f":"Assumptions!C113","v":"Total benefits 10% higher"},{"$f":"Assumptions!G113","v":0},{"$f":"Assumptions!H113","v":0.1},null,"Option 1 (Base Case)sens3",null,{"$f":"I$106+IF($C112<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"J$106+IF($C112<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"K$106+IF($C112<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"L$106+IF($C112<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"M$106+IF($C112<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"N$106+IF($C112<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"O$106+IF($C112<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"P$106+IF($C112<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"Q$106+IF($C112<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"R$106+IF($C112<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"S$106+IF($C112<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"T$106+IF($C112<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"U$106+IF($C112<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"V$106+IF($C112<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"W$106+IF($C112<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"X$106+IF($C112<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"Y$106+IF($C112<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"Z$106+IF($C112<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AA$106+IF($C112<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AB$106+IF($C112<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AC$106+IF($C112<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AD$106+IF($C112<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AE$106+IF($C112<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AF$106+IF($C112<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AG$106+IF($C112<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D112:$E112))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B114","v":"sens4"},null,{"$f":"Assumptions!C114","v":"Total benefits 10% lower"},{"$f":"Assumptions!G114","v":0},{"$f":"Assumptions!H114","v":-0.1},null,"Option 1 (Base Case)sens4",null,{"$f":"I$106+IF($C113<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"J$106+IF($C113<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"K$106+IF($C113<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"L$106+IF($C113<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"M$106+IF($C113<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"N$106+IF($C113<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"O$106+IF($C113<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"P$106+IF($C113<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"Q$106+IF($C113<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"R$106+IF($C113<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"S$106+IF($C113<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"T$106+IF($C113<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"U$106+IF($C113<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"V$106+IF($C113<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"W$106+IF($C113<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"X$106+IF($C113<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"Y$106+IF($C113<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"Z$106+IF($C113<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AA$106+IF($C113<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AB$106+IF($C113<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AC$106+IF($C113<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AD$106+IF($C113<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AE$106+IF($C113<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AF$106+IF($C113<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AG$106+IF($C113<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D113:$E113))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B115","v":"sens5"},null,{"$f":"Assumptions!C115","v":"Capex 10% higher & total benefits 10% lower"},{"$f":"Assumptions!G115","v":0.1},{"$f":"Assumptions!H115","v":-0.1},null,"Option 1 (Base Case)sens5",null,{"$f":"I$106+IF($C114<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"J$106+IF($C114<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"K$106+IF($C114<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"L$106+IF($C114<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"M$106+IF($C114<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"N$106+IF($C114<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"O$106+IF($C114<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"P$106+IF($C114<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"Q$106+IF($C114<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"R$106+IF($C114<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"S$106+IF($C114<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"T$106+IF($C114<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"U$106+IF($C114<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"V$106+IF($C114<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"W$106+IF($C114<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"X$106+IF($C114<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"Y$106+IF($C114<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"Z$106+IF($C114<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AA$106+IF($C114<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AB$106+IF($C114<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AC$106+IF($C114<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AD$106+IF($C114<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AE$106+IF($C114<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AF$106+IF($C114<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AG$106+IF($C114<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D114:$E114))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B116","v":"sens"},null,{"$f":"Assumptions!C116","v":0},{"$f":"Assumptions!G116","v":0},{"$f":"Assumptions!H116","v":0},null,"Option 1 (Base Case)sens",null,{"$f":"I$106+IF($C115<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"J$106+IF($C115<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"K$106+IF($C115<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"L$106+IF($C115<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"M$106+IF($C115<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"N$106+IF($C115<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"O$106+IF($C115<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"P$106+IF($C115<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"Q$106+IF($C115<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"R$106+IF($C115<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"S$106+IF($C115<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"T$106+IF($C115<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"U$106+IF($C115<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"V$106+IF($C115<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"W$106+IF($C115<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"X$106+IF($C115<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"Y$106+IF($C115<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"Z$106+IF($C115<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AA$106+IF($C115<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AB$106+IF($C115<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AC$106+IF($C115<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AD$106+IF($C115<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AE$106+IF($C115<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AF$106+IF($C115<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AG$106+IF($C115<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D115:$E115))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B117","v":"sens"},null,{"$f":"Assumptions!C117","v":0},{"$f":"Assumptions!G117","v":0},{"$f":"Assumptions!H117","v":0},null,"Option 1 (Base Case)sens",null,{"$f":"I$106+IF($C116<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"J$106+IF($C116<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"K$106+IF($C116<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"L$106+IF($C116<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"M$106+IF($C116<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"N$106+IF($C116<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"O$106+IF($C116<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"P$106+IF($C116<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"Q$106+IF($C116<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"R$106+IF($C116<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"S$106+IF($C116<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"T$106+IF($C116<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"U$106+IF($C116<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"V$106+IF($C116<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"W$106+IF($C116<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"X$106+IF($C116<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"Y$106+IF($C116<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"Z$106+IF($C116<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AA$106+IF($C116<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AB$106+IF($C116<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AC$106+IF($C116<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AD$106+IF($C116<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AE$106+IF($C116<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AF$106+IF($C116<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AG$106+IF($C116<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D116:$E116))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B118","v":"sens"},null,{"$f":"Assumptions!C118","v":0},{"$f":"Assumptions!G118","v":0},{"$f":"Assumptions!H118","v":0},null,"Option 1 (Base Case)sens",null,{"$f":"I$106+IF($C117<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"J$106+IF($C117<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"K$106+IF($C117<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"L$106+IF($C117<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"M$106+IF($C117<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"N$106+IF($C117<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"O$106+IF($C117<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"P$106+IF($C117<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"Q$106+IF($C117<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"R$106+IF($C117<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"S$106+IF($C117<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"T$106+IF($C117<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"U$106+IF($C117<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"V$106+IF($C117<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"W$106+IF($C117<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"X$106+IF($C117<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"Y$106+IF($C117<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"Z$106+IF($C117<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AA$106+IF($C117<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AB$106+IF($C117<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AC$106+IF($C117<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AD$106+IF($C117<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AE$106+IF($C117<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AF$106+IF($C117<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AG$106+IF($C117<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D117:$E117))),0)","v":0}]

{"sheet":"Option2","index":4,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
["OPTION 2",null,{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(A3,_xlfn.ANCHORARRAY( Assumptions!$C$14),0))","v":"Replace highest 5 delta risk cable sections"}]
[{"$f":"(INDEX(Data!$D$9:$D$13, MATCH(A3, options,0)))","v":""}]
[]
[{"$f":"'Option1 (base case)'!A6","v":"Count"},null,null,null,null,null,null,null,{"$f":"'Option1 (base case)'!I6","v":1},{"$f":"'Option1 (base case)'!J6","v":2},{"$f":"'Option1 (base case)'!K6","v":3},{"$f":"'Option1 (base case)'!L6","v":4},{"$f":"'Option1 (base case)'!M6","v":5},{"$f":"'Option1 (base case)'!N6","v":6},{"$f":"'Option1 (base case)'!O6","v":7},{"$f":"'Option1 (base case)'!P6","v":8},{"$f":"'Option1 (base case)'!Q6","v":9},{"$f":"'Option1 (base case)'!R6","v":10},{"$f":"'Option1 (base case)'!S6","v":11},{"$f":"'Option1 (base case)'!T6","v":12},{"$f":"'Option1 (base case)'!U6","v":13},{"$f":"'Option1 (base case)'!V6","v":14},{"$f":"'Option1 (base case)'!W6","v":15},{"$f":"'Option1 (base case)'!X6","v":16},{"$f":"'Option1 (base case)'!Y6","v":17},{"$f":"'Option1 (base case)'!Z6","v":18},{"$f":"'Option1 (base case)'!AA6","v":19},{"$f":"'Option1 (base case)'!AB6","v":20},{"$f":"'Option1 (base case)'!AC6","v":21},{"$f":"'Option1 (base case)'!AD6","v":22},{"$f":"'Option1 (base case)'!AE6","v":23},{"$f":"'Option1 (base case)'!AF6","v":24},{"$f":"'Option1 (base case)'!AG6","v":25}]
[{"$f":"'Option1 (base case)'!A7","v":"Value of CO2 reductions"},null,null,null,null,null,"$/MWh",null,{"$f":"'Option1 (base case)'!I7","v":24.730486797759085},{"$f":"'Option1 (base case)'!J7","v":22.340740091772258},{"$f":"'Option1 (base case)'!K7","v":20.196329122153124},{"$f":"'Option1 (base case)'!L7","v":18.06294207659629},{"$f":"'Option1 (base case)'!M7","v":15.913397615084225},{"$f":"'Option1 (base case)'!N7","v":13.715069432539002},{"$f":"'Option1 (base case)'!O7","v":13.715069432539002},{"$f":"'Option1 (base case)'!P7","v":13.715069432539002},{"$f":"'Option1 (base case)'!Q7","v":13.715069432539002},{"$f":"'Option1 (base case)'!R7","v":13.715069432539002},{"$f":"'Option1 (base case)'!S7","v":13.715069432539002},{"$f":"'Option1 (base case)'!T7","v":13.715069432539002},{"$f":"'Option1 (base case)'!U7","v":13.715069432539002},{"$f":"'Option1 (base case)'!V7","v":13.715069432539002},{"$f":"'Option1 (base case)'!W7","v":13.715069432539002},{"$f":"'Option1 (base case)'!X7","v":13.715069432539002},{"$f":"'Option1 (base case)'!Y7","v":13.715069432539002},{"$f":"'Option1 (base case)'!Z7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AA7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AB7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AC7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AD7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AE7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AF7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AG7","v":13.715069432539002}]
[]
[null,null,null,null,null,null,"Units",null,{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},{"$f":"'Option1 (base case)'!O9","v":"2032-33"},{"$f":"'Option1 (base case)'!P9","v":"2033-34"},{"$f":"'Option1 (base case)'!Q9","v":"2034-35"},{"$f":"'Option1 (base case)'!R9","v":"2035-36"},{"$f":"'Option1 (base case)'!S9","v":"2036-37"},{"$f":"'Option1 (base case)'!T9","v":"2037-38"},{"$f":"'Option1 (base case)'!U9","v":"2038-39"},{"$f":"'Option1 (base case)'!V9","v":"2039-40"},{"$f":"'Option1 (base case)'!W9","v":"2040-41"},{"$f":"'Option1 (base case)'!X9","v":"2041-42"},{"$f":"'Option1 (base case)'!Y9","v":"2042-43"},{"$f":"'Option1 (base case)'!Z9","v":"2043-44"},{"$f":"'Option1 (base case)'!AA9","v":"2044-45"},{"$f":"'Option1 (base case)'!AB9","v":"2045-46"},{"$f":"'Option1 (base case)'!AC9","v":"2046-47"},{"$f":"'Option1 (base case)'!AD9","v":"2047-48"},{"$f":"'Option1 (base case)'!AE9","v":"2048-49"},{"$f":"'Option1 (base case)'!AF9","v":"2049-50"},{"$f":"'Option1 (base case)'!AG9","v":"2050-51"}]
[]
["INVESTMENT & OPERATING COST"]
[]
[null,null,"Capex",null,"Asset life (yrs)"]
[null,null,"Cable replacement",null,60,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"Workings_costs!E43","v":726732.49599999993},{"$f":"Workings_costs!F43","v":726732.49599999993},{"$f":"Workings_costs!G43","v":726732.49599999993},{"$f":"Workings_costs!H43","v":726732.49599999993},{"$f":"Workings_costs!I43","v":726732.49599999993},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I14:I16)","v":726732.49599999993},726732.49599999993,726732.49599999993,726732.49599999993,726732.49599999993,0,0,0,0,{"$f":"SUM(R14:R16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["RISK ASSUMPTIONS"]
[]
[null,null,"PoF (major)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PoF (reparable)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy at risk (weighted)",null,null,null,"MWh",null,{"$f":"INDEX(Workings_risks!J$60:J$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":88.154597375065279},{"$f":"INDEX(Workings_risks!K$60:K$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":97.022141298172016},{"$f":"INDEX(Workings_risks!L$60:L$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":107.31069310250945},{"$f":"INDEX(Workings_risks!M$60:M$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":119.11487023833106},{"$f":"INDEX(Workings_risks!N$60:N$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":132.64178451360974},{"$f":"INDEX(Workings_risks!O$60:O$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":148.1665208614028},{"$f":"INDEX(Workings_risks!P$60:P$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":166.14968608821496},{"$f":"INDEX(Workings_risks!Q$60:Q$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":186.73199789843937},{"$f":"INDEX(Workings_risks!R$60:R$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":209.37389594320342},{"$f":"INDEX(Workings_risks!S$60:S$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":233.5190788651316},{"$f":"INDEX(Workings_risks!T$60:T$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":258.99200558122453},{"$f":"INDEX(Workings_risks!U$60:U$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":287.2096800964996},{"$f":"INDEX(Workings_risks!V$60:V$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":317.89937125148367},{"$f":"INDEX(Workings_risks!W$60:W$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":349.48581824385479},{"$f":"INDEX(Workings_risks!X$60:X$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":379.50198754717292},{"$f":"INDEX(Workings_risks!Y$60:Y$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":408.41637851839204},{"$f":"INDEX(Workings_risks!Z$60:Z$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":436.72715328337301},{"$f":"INDEX(Workings_risks!AA$60:AA$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":463.37615811977219},{"$f":"INDEX(Workings_risks!AB$60:AB$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":487.7747662549591},{"$f":"INDEX(Workings_risks!AC$60:AC$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":509.05656546807847},{"$f":"INDEX(Workings_risks!AD$60:AD$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":530.52123906009024},{"$f":"INDEX(Workings_risks!AE$60:AE$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":552.42524131862058},{"$f":"INDEX(Workings_risks!AF$60:AF$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":574.38736036304476},{"$f":"INDEX(Workings_risks!AG$60:AG$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":596.81198668344041},{"$f":"INDEX(Workings_risks!AH$60:AH$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":619.34271180870996}]
[null,null,"Energy at risk value","$/MWh",{"$f":"Assumptions!H41*vcr_esc","v":36935.213977708918},{"$f":"IF(AND(SUM(I27:AG27)<>0, E28=0), \"!\", \"\")","v":""},{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I27*$E$28","v":3256008.9171668128},{"$f":"J27*$E$28","v":3583533.5494234925},3963543.4118374391,4399533.2201797897,4899152.6933953324,5472562.1523485845,6136774.2079973863,6896986.2988639502,7733269.6480087796,8625077.1457611192,9565925.1446585096,10608150.99083354,11741681.300552676,12908333.479011463,14016987.115020657,15084946.332577771,16130610.856397064,17114897.552322466,18016065.364553865,18802113.172321066,19594915.4844037,20403944.494790737,21215120.061100461,22043378.432614438,22875555.58618921]
[]
[null,null,{"$f":"'Option1 (base case)'!C30","v":"Safety consequence"},"(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":937071.22949347389},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1031412.720279864},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1140886.3181672213},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1266504.7153134039},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1410478.1347483241},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1575741.510173602},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1767028.5108985743},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1985967.2657735227},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":2226734.4464594922},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":2483429.1787803164},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":2754223.9650848452},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":3054197.7331095659},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":3380451.7378366762},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":3716240.9283152311},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4035308.6741989017},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4342664.668148675},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4643604.3049558345},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4926879.5562802255},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5186233.400594146},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5412455.9953117287},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5640622.5194915766},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5873459.0468924101},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":6106913.3477234831},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":6345284.0372018814},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":6584782.5423642183}]
[null,null,{"$f":"'Option1 (base case)'!C31","v":"Unplanned replacements"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2159114.732966444},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2365771.5957408892},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2603711.4741639066},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2874348.8099366771},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":3181627.4370351126},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":3530873.485828029},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":3954569.4062279812},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":4438900.1389753139},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":4982114.3823835291},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":5568952.064576121},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":6190093.9075912768},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":6878110.1178497327},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":7626275.2508504288},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":8396039.4763863143},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":9131206.5045365728},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":9839388.3736578934},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":10532786.253256794},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":11185483.45424745},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":11783063.113813311},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":12304304.746051503},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":12830025.404653674},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":13366506.262096737},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":13904410.53717646},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":14453642.710101435},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":15005473.493871158}]
[null,null,{"$f":"'Option1 (base case)'!C32","v":"Environmental consequence"},"(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":128429.59922776051},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":141355.09413573006},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":156353.03493834363},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":173561.83743689096},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":193283.94959198326},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":215921.02578385687},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":242130.71001671065},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":272128.91882574011},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":305122.3388737776},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":340301.54588591034},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":377413.97228928329},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":418525.35536881065},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":463238.390692755},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":509258.1111877854},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":552987.7033901785},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":595112.15015668154},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":636357.2078752747},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":675181.28640172782},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":710726.83431212581},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":741731.60349231702},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":773002.79647670605},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":804914.03327333287},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":836909.93854719191},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":869579.65580433537},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":902403.94499980356}]
[null,null,{"$f":"'Option1 (base case)'!C33","v":"Response cost"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":400238.05280161236},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":440797.83928843786},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":487909.40430159646},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":542028.0111528862},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":604126.09227679111},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":675492.72638280306},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":757616.13646240404},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":851626.17231002985},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":954747.0692709845},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1064499.6190358247},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1180229.6112673541},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1308431.2457645833},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1447867.5703580577},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1591385.7007010437},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1727664.6187863944},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1858941.2610133216},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1987477.3748705669},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2108468.7482352648},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2219242.9075176134},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2315866.1822055317},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2413319.7401400949},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2512767.9308591415},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2612479.982453445},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2714291.9019735679},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2816585.529542184}]
[null,null,null,null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total risk cost",null,null,null,null,null,{"$f":"SUM(I28:I34)","v":6880862.5316561041},{"$f":"SUM(J28:J34)","v":7562870.798868414},8352403.643408508,9255976.5940196458,10288668.307047544,11470590.900516877,12858118.971603056,14445608.794748556,16201987.884996563,18082259.554039292,20067886.60089127,22267415.442926232,24659514.250290591,27121257.695601836,29464154.615932703,31721052.785554342,33930835.997355536,36010910.597487129,37915331.620791063,39576471.699382156,41251885.945165753,42961591.767912358,44675833.867001042,46426176.737695657,48184801.09696658]
[]
["OTHER BENEFITS"]
[]
[]
[null,null,"Reduction in CO2 emissions",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value of reduction in CO2 emissions",null,null,null,"$",null,{"$f":"I41*I7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Reliability in worst-served areas","$/MWh",{"$f":"Assumptions!G94","v":151432.81740793545},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Network resilience","$/MWh",{"$f":"Assumptions!G95","v":24590},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Enabling solar exports","$/MWh",{"$f":"Assumptions!G96","v":88.357719508603083},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Aesthetics","$/customer",{"$f":"Assumptions!G97","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (res)","$/customer min",{"$f":"Assumptions!G98","v":0.35181336539087127},null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (bus)","$/customer min",{"$f":"Assumptions!G99","v":0.35181336539087127},null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Communication","$/customer",{"$f":"Assumptions!G100","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Information accessibility","$/customer",{"$f":"Assumptions!G101","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other benefits 1",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other benefits 2",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total other benefits",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT((I$45:I$52)*($E$45:$E$52))+SUM(I54:I55)+I42","v":0},{"$f":"SUMPRODUCT((J$45:J$52)*($E$45:$E$52))+SUM(J54:J55)+J42","v":0},{"$f":"SUMPRODUCT((K$45:K$52)*($E$45:$E$52))+SUM(K54:K55)+K42","v":0},{"$f":"SUMPRODUCT((L$45:L$52)*($E$45:$E$52))+SUM(L54:L55)+L42","v":0},{"$f":"SUMPRODUCT((M$45:M$52)*($E$45:$E$52))+SUM(M54:M55)+M42","v":0},{"$f":"SUMPRODUCT((N$45:N$52)*($E$45:$E$52))+SUM(N54:N55)+N42","v":0},{"$f":"SUMPRODUCT((O$45:O$52)*($E$45:$E$52))+SUM(O54:O55)+O42","v":0},{"$f":"SUMPRODUCT((P$45:P$52)*($E$45:$E$52))+SUM(P54:P55)+P42","v":0},{"$f":"SUMPRODUCT((Q$45:Q$52)*($E$45:$E$52))+SUM(Q54:Q55)+Q42","v":0},{"$f":"SUMPRODUCT((R$45:R$52)*($E$45:$E$52))+SUM(R54:R55)+R42","v":0},{"$f":"SUMPRODUCT((S$45:S$52)*($E$45:$E$52))+SUM(S54:S55)+S42","v":0},{"$f":"SUMPRODUCT((T$45:T$52)*($E$45:$E$52))+SUM(T54:T55)+T42","v":0},{"$f":"SUMPRODUCT((U$45:U$52)*($E$45:$E$52))+SUM(U54:U55)+U42","v":0},{"$f":"SUMPRODUCT((V$45:V$52)*($E$45:$E$52))+SUM(V54:V55)+V42","v":0},{"$f":"SUMPRODUCT((W$45:W$52)*($E$45:$E$52))+SUM(W54:W55)+W42","v":0},{"$f":"SUMPRODUCT((X$45:X$52)*($E$45:$E$52))+SUM(X54:X55)+X42","v":0},{"$f":"SUMPRODUCT((Y$45:Y$52)*($E$45:$E$52))+SUM(Y54:Y55)+Y42","v":0},{"$f":"SUMPRODUCT((Z$45:Z$52)*($E$45:$E$52))+SUM(Z54:Z55)+Z42","v":0},{"$f":"SUMPRODUCT((AA$45:AA$52)*($E$45:$E$52))+SUM(AA54:AA55)+AA42","v":0},{"$f":"SUMPRODUCT((AB$45:AB$52)*($E$45:$E$52))+SUM(AB54:AB55)+AB42","v":0},{"$f":"SUMPRODUCT((AC$45:AC$52)*($E$45:$E$52))+SUM(AC54:AC55)+AC42","v":0},{"$f":"SUMPRODUCT((AD$45:AD$52)*($E$45:$E$52))+SUM(AD54:AD55)+AD42","v":0},{"$f":"SUMPRODUCT((AE$45:AE$52)*($E$45:$E$52))+SUM(AE54:AE55)+AE42","v":0},{"$f":"SUMPRODUCT((AF$45:AF$52)*($E$45:$E$52))+SUM(AF54:AF55)+AF42","v":0},{"$f":"SUMPRODUCT((AG$45:AG$52)*($E$45:$E$52))+SUM(AG54:AG55)+AG42","v":0}]
[]
[]
["SUMMARY"]
[]
[]
[]
[null,null,{"$f":"'Option1 (base case)'!C64","v":"Risks mitigated vs base case"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!I36-I36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!J36-J36)","v":15894.820173473097},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!K36-K36)","v":37104.123244141228},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!L36-L36)","v":64990.878677120432},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!M36-M36)","v":101258.97928170301},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!N36-N36)","v":148038.774423372},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!O36-O36)","v":173328.47487198748},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!P36-P36)","v":203183.38501270302},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Q36-Q36)","v":220299.5728490781},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!R36-R36)","v":227144.87482220307},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!S36-S36)","v":231296.47101471946},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!T36-T36)","v":235977.88460176438},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!U36-U36)","v":241257.96553712711},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!V36-V36)","v":247088.3586800918},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!W36-W36)","v":247088.35868009552},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!X36-X36)","v":247088.35868008807},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Y36-Y36)","v":247088.3586800918},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Z36-Z36)","v":247088.35868009925},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AA36-AA36)","v":247088.3586800918},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AB36-AB36)","v":247088.3586800918},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AC36-AC36)","v":247088.3586800918},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AD36-AD36)","v":247088.3586800918},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AE36-AE36)","v":247088.3586800918},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AF36-AF36)","v":247088.3586800918},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AG36-AG36)","v":247088.35868008435}]
[]
[null,null,"Capital expenditure"]
[null,null,{"$f":"C14","v":"Cable replacement"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I14","v":-726732.49599999993},-726732.49599999993,-726732.49599999993,-726732.49599999993,-726732.49599999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C15","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C16","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cumulative capex"]
[null,null,{"$f":"C14","v":"Cable replacement"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I67:I67))-SUMPRODUCT(($I67:I67)*($I$6:I$6<=(I$6-$E14)))","v":-726732.49599999993},{"$f":"SUMPRODUCT(($I67:J67))-SUMPRODUCT(($I67:J67)*($I$6:J$6<=(J$6-$E14)))","v":-1453464.9919999999},{"$f":"SUMPRODUCT(($I67:K67))-SUMPRODUCT(($I67:K67)*($I$6:K$6<=(K$6-$E14)))","v":-2180197.4879999999},{"$f":"SUMPRODUCT(($I67:L67))-SUMPRODUCT(($I67:L67)*($I$6:L$6<=(L$6-$E14)))","v":-2906929.9839999997},{"$f":"SUMPRODUCT(($I67:M67))-SUMPRODUCT(($I67:M67)*($I$6:M$6<=(M$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:N67))-SUMPRODUCT(($I67:N67)*($I$6:N$6<=(N$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:O67))-SUMPRODUCT(($I67:O67)*($I$6:O$6<=(O$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:P67))-SUMPRODUCT(($I67:P67)*($I$6:P$6<=(P$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:Q67))-SUMPRODUCT(($I67:Q67)*($I$6:Q$6<=(Q$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:R67))-SUMPRODUCT(($I67:R67)*($I$6:R$6<=(R$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:S67))-SUMPRODUCT(($I67:S67)*($I$6:S$6<=(S$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:T67))-SUMPRODUCT(($I67:T67)*($I$6:T$6<=(T$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:U67))-SUMPRODUCT(($I67:U67)*($I$6:U$6<=(U$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:V67))-SUMPRODUCT(($I67:V67)*($I$6:V$6<=(V$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:W67))-SUMPRODUCT(($I67:W67)*($I$6:W$6<=(W$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:X67))-SUMPRODUCT(($I67:X67)*($I$6:X$6<=(X$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:Y67))-SUMPRODUCT(($I67:Y67)*($I$6:Y$6<=(Y$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:Z67))-SUMPRODUCT(($I67:Z67)*($I$6:Z$6<=(Z$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AA67))-SUMPRODUCT(($I67:AA67)*($I$6:AA$6<=(AA$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AB67))-SUMPRODUCT(($I67:AB67)*($I$6:AB$6<=(AB$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AC67))-SUMPRODUCT(($I67:AC67)*($I$6:AC$6<=(AC$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AD67))-SUMPRODUCT(($I67:AD67)*($I$6:AD$6<=(AD$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AE67))-SUMPRODUCT(($I67:AE67)*($I$6:AE$6<=(AE$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AF67))-SUMPRODUCT(($I67:AF67)*($I$6:AF$6<=(AF$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AG67))-SUMPRODUCT(($I67:AG67)*($I$6:AG$6<=(AG$6-$E14)))","v":-3633662.4799999995}]
[null,null,{"$f":"C15","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I68:I68))-SUMPRODUCT(($I68:I68)*($I$6:I$6<=(I$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:J68))-SUMPRODUCT(($I68:J68)*($I$6:J$6<=(J$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:K68))-SUMPRODUCT(($I68:K68)*($I$6:K$6<=(K$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:L68))-SUMPRODUCT(($I68:L68)*($I$6:L$6<=(L$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:M68))-SUMPRODUCT(($I68:M68)*($I$6:M$6<=(M$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:N68))-SUMPRODUCT(($I68:N68)*($I$6:N$6<=(N$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:O68))-SUMPRODUCT(($I68:O68)*($I$6:O$6<=(O$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:P68))-SUMPRODUCT(($I68:P68)*($I$6:P$6<=(P$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Q68))-SUMPRODUCT(($I68:Q68)*($I$6:Q$6<=(Q$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:R68))-SUMPRODUCT(($I68:R68)*($I$6:R$6<=(R$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:S68))-SUMPRODUCT(($I68:S68)*($I$6:S$6<=(S$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:T68))-SUMPRODUCT(($I68:T68)*($I$6:T$6<=(T$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:U68))-SUMPRODUCT(($I68:U68)*($I$6:U$6<=(U$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:V68))-SUMPRODUCT(($I68:V68)*($I$6:V$6<=(V$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:W68))-SUMPRODUCT(($I68:W68)*($I$6:W$6<=(W$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:X68))-SUMPRODUCT(($I68:X68)*($I$6:X$6<=(X$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Y68))-SUMPRODUCT(($I68:Y68)*($I$6:Y$6<=(Y$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Z68))-SUMPRODUCT(($I68:Z68)*($I$6:Z$6<=(Z$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AA68))-SUMPRODUCT(($I68:AA68)*($I$6:AA$6<=(AA$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AB68))-SUMPRODUCT(($I68:AB68)*($I$6:AB$6<=(AB$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AC68))-SUMPRODUCT(($I68:AC68)*($I$6:AC$6<=(AC$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AD68))-SUMPRODUCT(($I68:AD68)*($I$6:AD$6<=(AD$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AE68))-SUMPRODUCT(($I68:AE68)*($I$6:AE$6<=(AE$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AF68))-SUMPRODUCT(($I68:AF68)*($I$6:AF$6<=(AF$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AG68))-SUMPRODUCT(($I68:AG68)*($I$6:AG$6<=(AG$6-$E15)))","v":0}]
[null,null,{"$f":"C16","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I69:I69))-SUMPRODUCT(($I69:I69)*($I$6:I$6<=(I$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:J69))-SUMPRODUCT(($I69:J69)*($I$6:J$6<=(J$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:K69))-SUMPRODUCT(($I69:K69)*($I$6:K$6<=(K$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:L69))-SUMPRODUCT(($I69:L69)*($I$6:L$6<=(L$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:M69))-SUMPRODUCT(($I69:M69)*($I$6:M$6<=(M$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:N69))-SUMPRODUCT(($I69:N69)*($I$6:N$6<=(N$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:O69))-SUMPRODUCT(($I69:O69)*($I$6:O$6<=(O$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:P69))-SUMPRODUCT(($I69:P69)*($I$6:P$6<=(P$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Q69))-SUMPRODUCT(($I69:Q69)*($I$6:Q$6<=(Q$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:R69))-SUMPRODUCT(($I69:R69)*($I$6:R$6<=(R$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:S69))-SUMPRODUCT(($I69:S69)*($I$6:S$6<=(S$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:T69))-SUMPRODUCT(($I69:T69)*($I$6:T$6<=(T$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:U69))-SUMPRODUCT(($I69:U69)*($I$6:U$6<=(U$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:V69))-SUMPRODUCT(($I69:V69)*($I$6:V$6<=(V$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:W69))-SUMPRODUCT(($I69:W69)*($I$6:W$6<=(W$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:X69))-SUMPRODUCT(($I69:X69)*($I$6:X$6<=(X$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Y69))-SUMPRODUCT(($I69:Y69)*($I$6:Y$6<=(Y$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Z69))-SUMPRODUCT(($I69:Z69)*($I$6:Z$6<=(Z$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AA69))-SUMPRODUCT(($I69:AA69)*($I$6:AA$6<=(AA$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AB69))-SUMPRODUCT(($I69:AB69)*($I$6:AB$6<=(AB$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AC69))-SUMPRODUCT(($I69:AC69)*($I$6:AC$6<=(AC$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AD69))-SUMPRODUCT(($I69:AD69)*($I$6:AD$6<=(AD$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AE69))-SUMPRODUCT(($I69:AE69)*($I$6:AE$6<=(AE$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AF69))-SUMPRODUCT(($I69:AF69)*($I$6:AF$6<=(AF$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AG69))-SUMPRODUCT(($I69:AG69)*($I$6:AG$6<=(AG$6-$E16)))","v":0}]
[]
[null,null,"Annualised capex"]
[null,null,{"$f":"$C$76&\" - \"&C14","v":"Annualised capex - Cable replacement"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E14=0,0,-PMT(real_disc, $E14,H72,))","v":0},-29133.703833241234,-58267.407666482468,-87401.111499723716,-116534.81533296494,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618]
[null,null,{"$f":"$C$76&\" - \"&C15","v":"Annualised capex - "},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E15=0,0,-PMT(real_disc, $E15,H73,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C16","v":"Annualised capex - "},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E16=0,0,-PMT(real_disc, $E16,H74,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I77:I79)","v":0},{"$f":"SUM(J77:J79)","v":-29133.703833241234},-58267.407666482468,-87401.111499723716,-116534.81533296494,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,{"$f":"SUM(AC77:AC79)","v":-145668.51916620618},{"$f":"SUM(AD77:AD79)","v":-145668.51916620618},{"$f":"SUM(AE77:AE79)","v":-145668.51916620618},{"$f":"SUM(AF77:AF79)","v":-145668.51916620618},{"$f":"SUM(AG77:AG79)","v":-145668.51916620618}]
[]
[null,null,"Annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I80","v":0},{"$f":"J80","v":-29133.703833241234},-58267.407666482468,-87401.111499723716,-116534.81533296494,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,{"$f":"AC80","v":-145668.51916620618},{"$f":"AD80","v":-145668.51916620618},{"$f":"AE80","v":-145668.51916620618},{"$f":"AF80","v":-145668.51916620618},{"$f":"AG80","v":-145668.51916620618}]
[null,null,"Operating expenditure",null,null,null,"2023-12-31",null,{"$f":"-I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Risk mitigated",null,null,null,"2023-12-31",null,{"$f":"I64","v":0},{"$f":"J64","v":15894.820173473097},37104.123244141228,64990.878677120432,101258.97928170301,148038.774423372,173328.47487198748,203183.38501270302,220299.5728490781,227144.87482220307,231296.47101471946,235977.88460176438,241257.96553712711,247088.3586800918,247088.35868009552,247088.35868008807,247088.3586800918,247088.35868009925,247088.3586800918,247088.3586800918,{"$f":"AC64","v":247088.3586800918},{"$f":"AD64","v":247088.3586800918},{"$f":"AE64","v":247088.3586800918},{"$f":"AF64","v":247088.3586800918},{"$f":"AG64","v":247088.35868008435}]
[null,null,"Other benefits value",null,null,null,"2023-12-31",null,{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net benefits",null,null,null,"2023-12-31",null,{"$f":"SUM(I82:I86)","v":0},-13238.883659768137,-21163.284422341239,-22410.232822603284,-15275.836051261926,2370.2552571658161,27659.955705781293,57514.865846496832,74631.05368287192,81476.355655996886,85627.951848513272,90309.365435558197,95589.446370920923,101419.83951388561,101419.83951388934,101419.83951388189,101419.83951388561,101419.83951389306,101419.83951388561,101419.83951388561,{"$f":"SUM(AC82:AC86)","v":101419.83951388561},{"$f":"SUM(AD82:AD86)","v":101419.83951388561},{"$f":"SUM(AE82:AE86)","v":101419.83951388561},{"$f":"SUM(AF82:AF86)","v":101419.83951388561},{"$f":"SUM(AG82:AG86)","v":101419.83951387816}]
[]
[]
[null,null,"First capex year",null,null,null,{"$f":"IF(SUM($I17:$AG17)=0,0,(INDEX(I$6:AG$6,MATCH(TRUE,INDEX($I17:$AG17<>0,),0))))","v":1}]
[]
[null,null,"First year",null,null,null,{"$f":"IF(_xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0)=0, $A$4, _xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0))","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[]
[]
["NPV",null,"Net benefits",null,null,null,{"$f":"PROPER($A$3)&A106","v":"Option 2NPV"},null,{"$f":"I87","v":0},{"$f":"J87","v":-13238.883659768137},-21163.284422341239,-22410.232822603284,-15275.836051261926,2370.2552571658161,27659.955705781293,57514.865846496832,74631.05368287192,81476.355655996886,85627.951848513272,90309.365435558197,95589.446370920923,101419.83951388561,101419.83951388934,101419.83951388189,101419.83951388561,101419.83951389306,101419.83951388561,101419.83951388561,101419.83951388561,101419.83951388561,101419.83951388561,101419.83951388561,101419.83951387816]
[null,null,"Total annualised capex",null,null,null,null,null,{"$f":"I82","v":0},{"$f":"J82","v":-29133.703833241234},-58267.407666482468,-87401.111499723716,-116534.81533296494,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618]
[null,null,"Total benefits",null,null,null,null,null,{"$f":"SUM(I84:I85)","v":0},{"$f":"SUM(J84:J85)","v":15894.820173473097},37104.123244141228,64990.878677120432,101258.97928170301,148038.774423372,173328.47487198748,203183.38501270302,220299.5728490781,227144.87482220307,231296.47101471946,235977.88460176438,241257.96553712711,247088.3586800918,247088.35868009552,247088.35868008807,247088.3586800918,247088.35868009925,247088.3586800918,247088.3586800918,247088.3586800918,247088.3586800918,247088.3586800918,247088.3586800918,247088.35868008435]
[null,null,null,{"$f":"Assumptions!G110","v":"Capex"},{"$f":"Assumptions!H110","v":"Total benefits"}]
[{"$f":"\"sens\"&Assumptions!B111","v":"sens1"},null,{"$f":"Assumptions!C111","v":"Capex 10% higher"},{"$f":"Assumptions!G111","v":0.1},{"$f":"Assumptions!H111","v":0},null,{"$f":"PROPER($A$3)&A110","v":"Option 2sens1"},null,{"$f":"I$106+IF($C110<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"J$106+IF($C110<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D110:$E110))),0)","v":-16152.25404309226},{"$f":"K$106+IF($C110<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D110:$E110))),0)","v":-26990.025188989486},{"$f":"L$106+IF($C110<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D110:$E110))),0)","v":-31150.343972575654},{"$f":"M$106+IF($C110<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D110:$E110))),0)","v":-26929.317584558419},{"$f":"N$106+IF($C110<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D110:$E110))),0)","v":-12196.596659454803},{"$f":"O$106+IF($C110<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D110:$E110))),0)","v":13093.103789160674},{"$f":"P$106+IF($C110<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D110:$E110))),0)","v":42948.013929876215},{"$f":"Q$106+IF($C110<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D110:$E110))),0)","v":60064.201766251303},{"$f":"R$106+IF($C110<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D110:$E110))),0)","v":66909.503739376261},{"$f":"S$106+IF($C110<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D110:$E110))),0)","v":71061.099931892648},{"$f":"T$106+IF($C110<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D110:$E110))),0)","v":75742.513518937572},{"$f":"U$106+IF($C110<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D110:$E110))),0)","v":81022.594454300299},{"$f":"V$106+IF($C110<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D110:$E110))),0)","v":86852.98759726499},{"$f":"W$106+IF($C110<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D110:$E110))),0)","v":86852.987597268715},{"$f":"X$106+IF($C110<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D110:$E110))),0)","v":86852.987597261264},{"$f":"Y$106+IF($C110<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D110:$E110))),0)","v":86852.98759726499},{"$f":"Z$106+IF($C110<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D110:$E110))),0)","v":86852.98759727244},{"$f":"AA$106+IF($C110<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D110:$E110))),0)","v":86852.98759726499},{"$f":"AB$106+IF($C110<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D110:$E110))),0)","v":86852.98759726499},{"$f":"AC$106+IF($C110<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D110:$E110))),0)","v":86852.98759726499},{"$f":"AD$106+IF($C110<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D110:$E110))),0)","v":86852.98759726499},{"$f":"AE$106+IF($C110<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D110:$E110))),0)","v":86852.98759726499},{"$f":"AF$106+IF($C110<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D110:$E110))),0)","v":86852.98759726499},{"$f":"AG$106+IF($C110<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D110:$E110))),0)","v":86852.987597257539}]
[{"$f":"\"sens\"&Assumptions!B112","v":"sens2"},null,{"$f":"Assumptions!C112","v":"Capex 10% lower"},{"$f":"Assumptions!G112","v":-0.1},{"$f":"Assumptions!H112","v":0},null,{"$f":"PROPER($A$3)&A111","v":"Option 2sens2"},null,{"$f":"I$106+IF($C111<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"J$106+IF($C111<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D111:$E111))),0)","v":-10325.513276444013},{"$f":"K$106+IF($C111<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D111:$E111))),0)","v":-15336.543655692993},{"$f":"L$106+IF($C111<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D111:$E111))),0)","v":-13670.121672630912},{"$f":"M$106+IF($C111<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D111:$E111))),0)","v":-3622.354517965432},{"$f":"N$106+IF($C111<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D111:$E111))),0)","v":16937.107173786433},{"$f":"O$106+IF($C111<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D111:$E111))),0)","v":42226.80762240191},{"$f":"P$106+IF($C111<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D111:$E111))),0)","v":72081.717763117456},{"$f":"Q$106+IF($C111<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D111:$E111))),0)","v":89197.905599492544},{"$f":"R$106+IF($C111<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D111:$E111))),0)","v":96043.20757261751},{"$f":"S$106+IF($C111<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D111:$E111))),0)","v":100194.8037651339},{"$f":"T$106+IF($C111<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D111:$E111))),0)","v":104876.21735217882},{"$f":"U$106+IF($C111<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D111:$E111))),0)","v":110156.29828754155},{"$f":"V$106+IF($C111<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D111:$E111))),0)","v":115986.69143050624},{"$f":"W$106+IF($C111<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D111:$E111))),0)","v":115986.69143050996},{"$f":"X$106+IF($C111<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D111:$E111))),0)","v":115986.69143050251},{"$f":"Y$106+IF($C111<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D111:$E111))),0)","v":115986.69143050624},{"$f":"Z$106+IF($C111<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D111:$E111))),0)","v":115986.69143051369},{"$f":"AA$106+IF($C111<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D111:$E111))),0)","v":115986.69143050624},{"$f":"AB$106+IF($C111<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D111:$E111))),0)","v":115986.69143050624},{"$f":"AC$106+IF($C111<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D111:$E111))),0)","v":115986.69143050624},{"$f":"AD$106+IF($C111<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D111:$E111))),0)","v":115986.69143050624},{"$f":"AE$106+IF($C111<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D111:$E111))),0)","v":115986.69143050624},{"$f":"AF$106+IF($C111<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D111:$E111))),0)","v":115986.69143050624},{"$f":"AG$106+IF($C111<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D111:$E111))),0)","v":115986.69143049879}]
[{"$f":"\"sens\"&Assumptions!B113","v":"sens3"},null,{"$f":"Assumptions!C113","v":"Total benefits 10% higher"},{"$f":"Assumptions!G113","v":0},{"$f":"Assumptions!H113","v":0.1},null,"Option 2sens3",null,{"$f":"I$106+IF($C112<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"J$106+IF($C112<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D112:$E112))),0)","v":-11649.401642420828},{"$f":"K$106+IF($C112<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D112:$E112))),0)","v":-17452.872097927117},{"$f":"L$106+IF($C112<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D112:$E112))),0)","v":-15911.144954891241},{"$f":"M$106+IF($C112<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D112:$E112))),0)","v":-5149.9381230916242},{"$f":"N$106+IF($C112<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D112:$E112))),0)","v":17174.132699503018},{"$f":"O$106+IF($C112<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D112:$E112))),0)","v":44992.803192980042},{"$f":"P$106+IF($C112<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D112:$E112))),0)","v":77833.20434776714},{"$f":"Q$106+IF($C112<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D112:$E112))),0)","v":96661.01096777973},{"$f":"R$106+IF($C112<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D112:$E112))),0)","v":104190.8431382172},{"$f":"S$106+IF($C112<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D112:$E112))),0)","v":108757.59894998521},{"$f":"T$106+IF($C112<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D112:$E112))),0)","v":113907.15389573463},{"$f":"U$106+IF($C112<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D112:$E112))),0)","v":119715.24292463364},{"$f":"V$106+IF($C112<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D112:$E112))),0)","v":126128.67538189479},{"$f":"W$106+IF($C112<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D112:$E112))),0)","v":126128.67538189889},{"$f":"X$106+IF($C112<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D112:$E112))),0)","v":126128.6753818907},{"$f":"Y$106+IF($C112<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D112:$E112))),0)","v":126128.67538189479},{"$f":"Z$106+IF($C112<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D112:$E112))),0)","v":126128.67538190298},{"$f":"AA$106+IF($C112<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D112:$E112))),0)","v":126128.67538189479},{"$f":"AB$106+IF($C112<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D112:$E112))),0)","v":126128.67538189479},{"$f":"AC$106+IF($C112<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D112:$E112))),0)","v":126128.67538189479},{"$f":"AD$106+IF($C112<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D112:$E112))),0)","v":126128.67538189479},{"$f":"AE$106+IF($C112<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D112:$E112))),0)","v":126128.67538189479},{"$f":"AF$106+IF($C112<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D112:$E112))),0)","v":126128.67538189479},{"$f":"AG$106+IF($C112<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D112:$E112))),0)","v":126128.6753818866}]
[{"$f":"\"sens\"&Assumptions!B114","v":"sens4"},null,{"$f":"Assumptions!C114","v":"Total benefits 10% lower"},{"$f":"Assumptions!G114","v":0},{"$f":"Assumptions!H114","v":-0.1},null,"Option 2sens4",null,{"$f":"I$106+IF($C113<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"J$106+IF($C113<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D113:$E113))),0)","v":-14828.365677115446},{"$f":"K$106+IF($C113<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D113:$E113))),0)","v":-24873.696746755362},{"$f":"L$106+IF($C113<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D113:$E113))),0)","v":-28909.320690315326},{"$f":"M$106+IF($C113<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D113:$E113))),0)","v":-25401.733979432225},{"$f":"N$106+IF($C113<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D113:$E113))),0)","v":-12433.622185171385},{"$f":"O$106+IF($C113<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D113:$E113))),0)","v":10327.108218582543},{"$f":"P$106+IF($C113<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D113:$E113))),0)","v":37196.527345226525},{"$f":"Q$106+IF($C113<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D113:$E113))),0)","v":52601.096397964109},{"$f":"R$106+IF($C113<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D113:$E113))),0)","v":58761.868173776573},{"$f":"S$106+IF($C113<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D113:$E113))),0)","v":62498.304747041329},{"$f":"T$106+IF($C113<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D113:$E113))),0)","v":66711.576975381759},{"$f":"U$106+IF($C113<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D113:$E113))),0)","v":71463.649817208207},{"$f":"V$106+IF($C113<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D113:$E113))),0)","v":76711.003645876437},{"$f":"W$106+IF($C113<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D113:$E113))),0)","v":76711.003645879784},{"$f":"X$106+IF($C113<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D113:$E113))),0)","v":76711.003645873076},{"$f":"Y$106+IF($C113<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D113:$E113))),0)","v":76711.003645876437},{"$f":"Z$106+IF($C113<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D113:$E113))),0)","v":76711.003645883146},{"$f":"AA$106+IF($C113<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D113:$E113))),0)","v":76711.003645876437},{"$f":"AB$106+IF($C113<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D113:$E113))),0)","v":76711.003645876437},{"$f":"AC$106+IF($C113<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D113:$E113))),0)","v":76711.003645876437},{"$f":"AD$106+IF($C113<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D113:$E113))),0)","v":76711.003645876437},{"$f":"AE$106+IF($C113<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D113:$E113))),0)","v":76711.003645876437},{"$f":"AF$106+IF($C113<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D113:$E113))),0)","v":76711.003645876437},{"$f":"AG$106+IF($C113<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D113:$E113))),0)","v":76711.003645869729}]
[{"$f":"\"sens\"&Assumptions!B115","v":"sens5"},null,{"$f":"Assumptions!C115","v":"Capex 10% higher & total benefits 10% lower"},{"$f":"Assumptions!G115","v":0.1},{"$f":"Assumptions!H115","v":-0.1},null,"Option 2sens5",null,{"$f":"I$106+IF($C114<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"J$106+IF($C114<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D114:$E114))),0)","v":-17741.736060439569},{"$f":"K$106+IF($C114<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D114:$E114))),0)","v":-30700.437513403609},{"$f":"L$106+IF($C114<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D114:$E114))),0)","v":-37649.431840287696},{"$f":"M$106+IF($C114<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D114:$E114))),0)","v":-37055.215512728719},{"$f":"N$106+IF($C114<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D114:$E114))),0)","v":-27000.474101792002},{"$f":"O$106+IF($C114<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D114:$E114))),0)","v":-4239.7436980380735},{"$f":"P$106+IF($C114<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D114:$E114))),0)","v":22629.675428605908},{"$f":"Q$106+IF($C114<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D114:$E114))),0)","v":38034.244481343492},{"$f":"R$106+IF($C114<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D114:$E114))),0)","v":44195.016257155956},{"$f":"S$106+IF($C114<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D114:$E114))),0)","v":47931.452830420705},{"$f":"T$106+IF($C114<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D114:$E114))),0)","v":52144.725058761142},{"$f":"U$106+IF($C114<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D114:$E114))),0)","v":56896.79790058759},{"$f":"V$106+IF($C114<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D114:$E114))),0)","v":62144.151729255813},{"$f":"W$106+IF($C114<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D114:$E114))),0)","v":62144.151729259167},{"$f":"X$106+IF($C114<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D114:$E114))),0)","v":62144.151729252459},{"$f":"Y$106+IF($C114<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D114:$E114))),0)","v":62144.151729255813},{"$f":"Z$106+IF($C114<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D114:$E114))),0)","v":62144.151729262521},{"$f":"AA$106+IF($C114<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D114:$E114))),0)","v":62144.151729255813},{"$f":"AB$106+IF($C114<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D114:$E114))),0)","v":62144.151729255813},{"$f":"AC$106+IF($C114<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D114:$E114))),0)","v":62144.151729255813},{"$f":"AD$106+IF($C114<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D114:$E114))),0)","v":62144.151729255813},{"$f":"AE$106+IF($C114<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D114:$E114))),0)","v":62144.151729255813},{"$f":"AF$106+IF($C114<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D114:$E114))),0)","v":62144.151729255813},{"$f":"AG$106+IF($C114<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D114:$E114))),0)","v":62144.151729249112}]
[{"$f":"\"sens\"&Assumptions!B116","v":"sens"},null,{"$f":"Assumptions!C116","v":0},{"$f":"Assumptions!G116","v":0},{"$f":"Assumptions!H116","v":0},null,"Option 2sens",null,{"$f":"I$106+IF($C115<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"J$106+IF($C115<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D115:$E115))),0)","v":-13238.883659768137},{"$f":"K$106+IF($C115<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D115:$E115))),0)","v":-21163.284422341239},{"$f":"L$106+IF($C115<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D115:$E115))),0)","v":-22410.232822603284},{"$f":"M$106+IF($C115<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D115:$E115))),0)","v":-15275.836051261926},{"$f":"N$106+IF($C115<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D115:$E115))),0)","v":2370.2552571658161},{"$f":"O$106+IF($C115<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D115:$E115))),0)","v":27659.955705781293},{"$f":"P$106+IF($C115<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D115:$E115))),0)","v":57514.865846496832},{"$f":"Q$106+IF($C115<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D115:$E115))),0)","v":74631.05368287192},{"$f":"R$106+IF($C115<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D115:$E115))),0)","v":81476.355655996886},{"$f":"S$106+IF($C115<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D115:$E115))),0)","v":85627.951848513272},{"$f":"T$106+IF($C115<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D115:$E115))),0)","v":90309.365435558197},{"$f":"U$106+IF($C115<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D115:$E115))),0)","v":95589.446370920923},{"$f":"V$106+IF($C115<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D115:$E115))),0)","v":101419.83951388561},{"$f":"W$106+IF($C115<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D115:$E115))),0)","v":101419.83951388934},{"$f":"X$106+IF($C115<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D115:$E115))),0)","v":101419.83951388189},{"$f":"Y$106+IF($C115<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D115:$E115))),0)","v":101419.83951388561},{"$f":"Z$106+IF($C115<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D115:$E115))),0)","v":101419.83951389306},{"$f":"AA$106+IF($C115<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D115:$E115))),0)","v":101419.83951388561},{"$f":"AB$106+IF($C115<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D115:$E115))),0)","v":101419.83951388561},{"$f":"AC$106+IF($C115<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D115:$E115))),0)","v":101419.83951388561},{"$f":"AD$106+IF($C115<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D115:$E115))),0)","v":101419.83951388561},{"$f":"AE$106+IF($C115<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D115:$E115))),0)","v":101419.83951388561},{"$f":"AF$106+IF($C115<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D115:$E115))),0)","v":101419.83951388561},{"$f":"AG$106+IF($C115<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D115:$E115))),0)","v":101419.83951387816}]
[{"$f":"\"sens\"&Assumptions!B117","v":"sens"},null,{"$f":"Assumptions!C117","v":0},{"$f":"Assumptions!G117","v":0},{"$f":"Assumptions!H117","v":0},null,"Option 2sens",null,{"$f":"I$106+IF($C116<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"J$106+IF($C116<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D116:$E116))),0)","v":-13238.883659768137},{"$f":"K$106+IF($C116<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D116:$E116))),0)","v":-21163.284422341239},{"$f":"L$106+IF($C116<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D116:$E116))),0)","v":-22410.232822603284},{"$f":"M$106+IF($C116<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D116:$E116))),0)","v":-15275.836051261926},{"$f":"N$106+IF($C116<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D116:$E116))),0)","v":2370.2552571658161},{"$f":"O$106+IF($C116<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D116:$E116))),0)","v":27659.955705781293},{"$f":"P$106+IF($C116<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D116:$E116))),0)","v":57514.865846496832},{"$f":"Q$106+IF($C116<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D116:$E116))),0)","v":74631.05368287192},{"$f":"R$106+IF($C116<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D116:$E116))),0)","v":81476.355655996886},{"$f":"S$106+IF($C116<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D116:$E116))),0)","v":85627.951848513272},{"$f":"T$106+IF($C116<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D116:$E116))),0)","v":90309.365435558197},{"$f":"U$106+IF($C116<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D116:$E116))),0)","v":95589.446370920923},{"$f":"V$106+IF($C116<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D116:$E116))),0)","v":101419.83951388561},{"$f":"W$106+IF($C116<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D116:$E116))),0)","v":101419.83951388934},{"$f":"X$106+IF($C116<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D116:$E116))),0)","v":101419.83951388189},{"$f":"Y$106+IF($C116<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D116:$E116))),0)","v":101419.83951388561},{"$f":"Z$106+IF($C116<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D116:$E116))),0)","v":101419.83951389306},{"$f":"AA$106+IF($C116<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D116:$E116))),0)","v":101419.83951388561},{"$f":"AB$106+IF($C116<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D116:$E116))),0)","v":101419.83951388561},{"$f":"AC$106+IF($C116<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D116:$E116))),0)","v":101419.83951388561},{"$f":"AD$106+IF($C116<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D116:$E116))),0)","v":101419.83951388561},{"$f":"AE$106+IF($C116<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D116:$E116))),0)","v":101419.83951388561},{"$f":"AF$106+IF($C116<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D116:$E116))),0)","v":101419.83951388561},{"$f":"AG$106+IF($C116<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D116:$E116))),0)","v":101419.83951387816}]
[{"$f":"\"sens\"&Assumptions!B118","v":"sens"},null,{"$f":"Assumptions!C118","v":0},{"$f":"Assumptions!G118","v":0},{"$f":"Assumptions!H118","v":0},null,"Option 2sens",null,{"$f":"I$106+IF($C117<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"J$106+IF($C117<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D117:$E117))),0)","v":-13238.883659768137},{"$f":"K$106+IF($C117<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D117:$E117))),0)","v":-21163.284422341239},{"$f":"L$106+IF($C117<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D117:$E117))),0)","v":-22410.232822603284},{"$f":"M$106+IF($C117<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D117:$E117))),0)","v":-15275.836051261926},{"$f":"N$106+IF($C117<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D117:$E117))),0)","v":2370.2552571658161},{"$f":"O$106+IF($C117<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D117:$E117))),0)","v":27659.955705781293},{"$f":"P$106+IF($C117<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D117:$E117))),0)","v":57514.865846496832},{"$f":"Q$106+IF($C117<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D117:$E117))),0)","v":74631.05368287192},{"$f":"R$106+IF($C117<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D117:$E117))),0)","v":81476.355655996886},{"$f":"S$106+IF($C117<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D117:$E117))),0)","v":85627.951848513272},{"$f":"T$106+IF($C117<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D117:$E117))),0)","v":90309.365435558197},{"$f":"U$106+IF($C117<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D117:$E117))),0)","v":95589.446370920923},{"$f":"V$106+IF($C117<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D117:$E117))),0)","v":101419.83951388561},{"$f":"W$106+IF($C117<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D117:$E117))),0)","v":101419.83951388934},{"$f":"X$106+IF($C117<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D117:$E117))),0)","v":101419.83951388189},{"$f":"Y$106+IF($C117<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D117:$E117))),0)","v":101419.83951388561},{"$f":"Z$106+IF($C117<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D117:$E117))),0)","v":101419.83951389306},{"$f":"AA$106+IF($C117<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D117:$E117))),0)","v":101419.83951388561},{"$f":"AB$106+IF($C117<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D117:$E117))),0)","v":101419.83951388561},{"$f":"AC$106+IF($C117<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D117:$E117))),0)","v":101419.83951388561},{"$f":"AD$106+IF($C117<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D117:$E117))),0)","v":101419.83951388561},{"$f":"AE$106+IF($C117<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D117:$E117))),0)","v":101419.83951388561},{"$f":"AF$106+IF($C117<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D117:$E117))),0)","v":101419.83951388561},{"$f":"AG$106+IF($C117<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D117:$E117))),0)","v":101419.83951387816}]

{"sheet":"Option3","index":5,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
["OPTION 3",null,{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(A3,_xlfn.ANCHORARRAY( Assumptions!$C$14),0))","v":"Replace highest 10 delta risk cable sections"}]
[{"$f":"(INDEX(Data!$D$9:$D$13, MATCH(A3, options,0)))","v":""}]
[]
[{"$f":"'Option1 (base case)'!A6","v":"Count"},null,null,null,null,null,null,null,{"$f":"'Option1 (base case)'!I6","v":1},{"$f":"'Option1 (base case)'!J6","v":2},{"$f":"'Option1 (base case)'!K6","v":3},{"$f":"'Option1 (base case)'!L6","v":4},{"$f":"'Option1 (base case)'!M6","v":5},{"$f":"'Option1 (base case)'!N6","v":6},{"$f":"'Option1 (base case)'!O6","v":7},{"$f":"'Option1 (base case)'!P6","v":8},{"$f":"'Option1 (base case)'!Q6","v":9},{"$f":"'Option1 (base case)'!R6","v":10},{"$f":"'Option1 (base case)'!S6","v":11},{"$f":"'Option1 (base case)'!T6","v":12},{"$f":"'Option1 (base case)'!U6","v":13},{"$f":"'Option1 (base case)'!V6","v":14},{"$f":"'Option1 (base case)'!W6","v":15},{"$f":"'Option1 (base case)'!X6","v":16},{"$f":"'Option1 (base case)'!Y6","v":17},{"$f":"'Option1 (base case)'!Z6","v":18},{"$f":"'Option1 (base case)'!AA6","v":19},{"$f":"'Option1 (base case)'!AB6","v":20},{"$f":"'Option1 (base case)'!AC6","v":21},{"$f":"'Option1 (base case)'!AD6","v":22},{"$f":"'Option1 (base case)'!AE6","v":23},{"$f":"'Option1 (base case)'!AF6","v":24},{"$f":"'Option1 (base case)'!AG6","v":25}]
[{"$f":"'Option1 (base case)'!A7","v":"Value of CO2 reductions"},null,null,null,null,null,"$/MWh",null,{"$f":"'Option1 (base case)'!I7","v":24.730486797759085},{"$f":"'Option1 (base case)'!J7","v":22.340740091772258},{"$f":"'Option1 (base case)'!K7","v":20.196329122153124},{"$f":"'Option1 (base case)'!L7","v":18.06294207659629},{"$f":"'Option1 (base case)'!M7","v":15.913397615084225},{"$f":"'Option1 (base case)'!N7","v":13.715069432539002},{"$f":"'Option1 (base case)'!O7","v":13.715069432539002},{"$f":"'Option1 (base case)'!P7","v":13.715069432539002},{"$f":"'Option1 (base case)'!Q7","v":13.715069432539002},{"$f":"'Option1 (base case)'!R7","v":13.715069432539002},{"$f":"'Option1 (base case)'!S7","v":13.715069432539002},{"$f":"'Option1 (base case)'!T7","v":13.715069432539002},{"$f":"'Option1 (base case)'!U7","v":13.715069432539002},{"$f":"'Option1 (base case)'!V7","v":13.715069432539002},{"$f":"'Option1 (base case)'!W7","v":13.715069432539002},{"$f":"'Option1 (base case)'!X7","v":13.715069432539002},{"$f":"'Option1 (base case)'!Y7","v":13.715069432539002},{"$f":"'Option1 (base case)'!Z7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AA7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AB7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AC7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AD7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AE7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AF7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AG7","v":13.715069432539002}]
[]
[null,null,null,null,null,null,"Units",null,{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},{"$f":"'Option1 (base case)'!O9","v":"2032-33"},{"$f":"'Option1 (base case)'!P9","v":"2033-34"},{"$f":"'Option1 (base case)'!Q9","v":"2034-35"},{"$f":"'Option1 (base case)'!R9","v":"2035-36"},{"$f":"'Option1 (base case)'!S9","v":"2036-37"},{"$f":"'Option1 (base case)'!T9","v":"2037-38"},{"$f":"'Option1 (base case)'!U9","v":"2038-39"},{"$f":"'Option1 (base case)'!V9","v":"2039-40"},{"$f":"'Option1 (base case)'!W9","v":"2040-41"},{"$f":"'Option1 (base case)'!X9","v":"2041-42"},{"$f":"'Option1 (base case)'!Y9","v":"2042-43"},{"$f":"'Option1 (base case)'!Z9","v":"2043-44"},{"$f":"'Option1 (base case)'!AA9","v":"2044-45"},{"$f":"'Option1 (base case)'!AB9","v":"2045-46"},{"$f":"'Option1 (base case)'!AC9","v":"2046-47"},{"$f":"'Option1 (base case)'!AD9","v":"2047-48"},{"$f":"'Option1 (base case)'!AE9","v":"2048-49"},{"$f":"'Option1 (base case)'!AF9","v":"2049-50"},{"$f":"'Option1 (base case)'!AG9","v":"2050-51"}]
[]
["INVESTMENT & OPERATING COST"]
[]
[null,null,"Capex",null,"Asset life (yrs)"]
[null,null,"Cable replacement",null,60,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"Workings_costs!E45","v":1446609.584},{"$f":"Workings_costs!F45","v":1446609.584},{"$f":"Workings_costs!G45","v":1446609.584},{"$f":"Workings_costs!H45","v":1446609.584},{"$f":"Workings_costs!I45","v":1446609.584},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I14:I16)","v":1446609.584},1446609.584,1446609.584,1446609.584,1446609.584,0,0,0,0,{"$f":"SUM(R14:R16)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC14:AC16)","v":0},{"$f":"SUM(AD14:AD16)","v":0},{"$f":"SUM(AE14:AE16)","v":0},{"$f":"SUM(AF14:AF16)","v":0},{"$f":"SUM(AG14:AG16)","v":0}]
[]
[null,null,"Operating expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["RISK ASSUMPTIONS"]
[]
[null,null,"PoF (major)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PoF (reparable)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy at risk (weighted)",null,null,null,"MWh",null,{"$f":"INDEX(Workings_risks!J$60:J$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":88.154597375065279},{"$f":"INDEX(Workings_risks!K$60:K$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":96.974995123056729},{"$f":"INDEX(Workings_risks!L$60:L$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":107.20242860862074},{"$f":"INDEX(Workings_risks!M$60:M$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":118.92853996830407},{"$f":"INDEX(Workings_risks!N$60:N$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":132.35687081198017},{"$f":"INDEX(Workings_risks!O$60:O$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":147.7582249507216},{"$f":"INDEX(Workings_risks!P$60:P$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":165.68168001586147},{"$f":"INDEX(Workings_risks!Q$60:Q$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":186.1955747884941},{"$f":"INDEX(Workings_risks!R$60:R$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":208.7503990916355},{"$f":"INDEX(Workings_risks!S$60:S$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":232.81211741747151},{"$f":"INDEX(Workings_risks!T$60:T$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":258.24451980146279},{"$f":"INDEX(Workings_risks!U$60:U$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":286.41649836026482},{"$f":"INDEX(Workings_risks!V$60:V$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":317.05464988002751},{"$f":"INDEX(Workings_risks!W$60:W$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":348.58418555996536},{"$f":"INDEX(Workings_risks!X$60:X$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":378.60035486328348},{"$f":"INDEX(Workings_risks!Y$60:Y$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":407.51474583450261},{"$f":"INDEX(Workings_risks!Z$60:Z$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":435.82552059948358},{"$f":"INDEX(Workings_risks!AA$60:AA$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":462.47452543588275},{"$f":"INDEX(Workings_risks!AB$60:AB$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":486.87313357106967},{"$f":"INDEX(Workings_risks!AC$60:AC$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":508.15493278418904},{"$f":"INDEX(Workings_risks!AD$60:AD$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":529.61960637620086},{"$f":"INDEX(Workings_risks!AE$60:AE$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":551.5236086347312},{"$f":"INDEX(Workings_risks!AF$60:AF$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":573.48572767915539},{"$f":"INDEX(Workings_risks!AG$60:AG$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":595.91035399955103},{"$f":"INDEX(Workings_risks!AH$60:AH$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":618.44107912482059}]
[null,null,"Energy at risk value","$/MWh",{"$f":"Assumptions!H41*vcr_esc","v":36935.213977708918},{"$f":"IF(AND(SUM(I27:AG27)<>0, E28=0), \"!\", \"\")","v":""},{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I27*$E$28","v":3256008.9171668128},{"$f":"J27*$E$28","v":3581792.195357379},3959544.6395894708,4392651.0717858179,4888629.3448604634,5457481.6555213509,6119488.3035721434,6877173.3965155333,7710240.6583816903,8598965.373417804,9538316.5974377152,10578854.653682496,11710481.3359464,12875031.482902711,13983685.118911905,15051644.336469017,16097308.860288313,17081595.556213714,17982763.368445113,18768811.176212315,19561613.488294948,20370642.498681989,21181818.064991709,22010076.436505686,22842253.590080459]
[]
[null,null,{"$f":"'Option1 (base case)'!C30","v":"Safety consequence"},"(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":937071.22949347389},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1030832.1200728728},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1139550.0148864493},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1264199.1554653316},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1406943.2823259474},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1570661.1523327259},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1761186.8817119645},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1979248.9441740662},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":2219005.3794468772},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":2474779.3491969514},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":2745122.9158102772},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":3044587.8804988377},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":3370268.0152302384},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":3705423.5245722933},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4024491.2704559639},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4331847.2644057376},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4632786.9012128972},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4916062.1525372881},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5175415.9968512086},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5401638.5915687913},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5629805.1157486392},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5862641.6431494728},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":6096095.9439805457},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":6334466.633458944},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":6573965.1386212809}]
[null,null,{"$f":"'Option1 (base case)'!C31","v":"Unplanned replacements"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2159114.732966444},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2356113.9802953093},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2581493.2312354492},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2836033.0795181291},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":3122912.1464022845},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":3446533.0715500857},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":3857648.3199580293},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":4327504.4516302086},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":4853711.0928239087},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":5424893.6743073473},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":6038378.4626191277},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":6717760.4420268591},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":7456187.1836509481},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":8215198.0417667581},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":8950365.0699170176},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":9658546.9390383381},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":10351944.818637239},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":11004642.019627895},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":11602221.679193756},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":12123463.311431948},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":12649183.970034119},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":13185664.827477181},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":13723569.102556905},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":14272801.27548188},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":14824632.059251603}]
[null,null,{"$f":"'Option1 (base case)'!C32","v":"Environmental consequence"},"(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":128429.59922776051},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":141271.87764210202},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":156161.50473888722},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":173231.38525293395},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":192777.30488097447},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":215192.86626754486},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":241293.43870310919},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":271165.9925989834},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":304014.54413298861},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":339061.77972713165},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":376109.5335380637},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":417147.99065395602},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":461778.77411462826},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":507707.67011179798},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":551437.26231419109},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":593561.70908069413},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":634806.76679928729},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":673630.8453257404},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":709176.39323613839},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":740181.16241632961},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":771452.35540071863},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":803363.59219734545},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":835359.49747120449},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":868029.21472834796},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":900853.50392381614}]
[null,null,{"$f":"'Option1 (base case)'!C33","v":"Response cost"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":400238.05280161236},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":440768.88688336307},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":487842.76775303559},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":541913.04133055115},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":603949.82213775266},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":675239.38755108614},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":757324.83581788023},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":851291.15422697086},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":954361.64901741827},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1064068.2837264163},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1179775.775285159},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1307952.0376242069},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1447359.7454235845},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1590846.276410023},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1727125.1944953736},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1858401.8367223009},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1986937.9505795462},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2107929.3239442441},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2218703.4832265927},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2315326.757914511},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2412780.3158490742},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2512228.5065681208},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2611940.5581624242},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2713752.4776825472},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2816046.1052511632}]
[null,null,null,null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total risk cost",null,null,null,null,null,{"$f":"SUM(I28:I34)","v":6880862.5316561041},{"$f":"SUM(J28:J34)","v":7550779.0602510264},8324592.1582032917,9208027.7333527636,10215211.900607422,11365108.133222794,12736941.779763127,14306383.939145762,16041333.323802883,17901768.460375652,19877703.284690343,22066303.004486356,24446075.054365799,26894206.995763585,29237103.916094452,31494002.085716087,33703785.297517277,35783859.897648878,37688280.920952804,39349420.999543898,{"$f":"SUM(AC28:AC34)","v":41024835.245327502},{"$f":"SUM(AD28:AD34)","v":42734541.068074107},{"$f":"SUM(AE28:AE34)","v":44448783.167162783},{"$f":"SUM(AF28:AF34)","v":46199126.037857406},{"$f":"SUM(AG28:AG34)","v":47957750.397128329}]
[]
["OTHER BENEFITS"]
[]
[]
[null,null,"Reduction in CO2 emissions",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value of reduction in CO2 emissions",null,null,null,"$",null,{"$f":"I41*I7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Reliability in worst-served areas","$/MWh",{"$f":"Assumptions!G94","v":151432.81740793545},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Network resilience","$/MWh",{"$f":"Assumptions!G95","v":24590},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Enabling solar exports","$/MWh",{"$f":"Assumptions!G96","v":88.357719508603083},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Aesthetics","$/customer",{"$f":"Assumptions!G97","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (res)","$/customer min",{"$f":"Assumptions!G98","v":0.35181336539087127},null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (bus)","$/customer min",{"$f":"Assumptions!G99","v":0.35181336539087127},null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Communication","$/customer",{"$f":"Assumptions!G100","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Information accessibility","$/customer",{"$f":"Assumptions!G101","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other benefits 1",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other benefits 2",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total other benefits",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT((I$45:I$52)*($E$45:$E$52))+SUM(I54:I55)+I42","v":0},{"$f":"SUMPRODUCT((J$45:J$52)*($E$45:$E$52))+SUM(J54:J55)+J42","v":0},{"$f":"SUMPRODUCT((K$45:K$52)*($E$45:$E$52))+SUM(K54:K55)+K42","v":0},{"$f":"SUMPRODUCT((L$45:L$52)*($E$45:$E$52))+SUM(L54:L55)+L42","v":0},{"$f":"SUMPRODUCT((M$45:M$52)*($E$45:$E$52))+SUM(M54:M55)+M42","v":0},{"$f":"SUMPRODUCT((N$45:N$52)*($E$45:$E$52))+SUM(N54:N55)+N42","v":0},{"$f":"SUMPRODUCT((O$45:O$52)*($E$45:$E$52))+SUM(O54:O55)+O42","v":0},{"$f":"SUMPRODUCT((P$45:P$52)*($E$45:$E$52))+SUM(P54:P55)+P42","v":0},{"$f":"SUMPRODUCT((Q$45:Q$52)*($E$45:$E$52))+SUM(Q54:Q55)+Q42","v":0},{"$f":"SUMPRODUCT((R$45:R$52)*($E$45:$E$52))+SUM(R54:R55)+R42","v":0},{"$f":"SUMPRODUCT((S$45:S$52)*($E$45:$E$52))+SUM(S54:S55)+S42","v":0},{"$f":"SUMPRODUCT((T$45:T$52)*($E$45:$E$52))+SUM(T54:T55)+T42","v":0},{"$f":"SUMPRODUCT((U$45:U$52)*($E$45:$E$52))+SUM(U54:U55)+U42","v":0},{"$f":"SUMPRODUCT((V$45:V$52)*($E$45:$E$52))+SUM(V54:V55)+V42","v":0},{"$f":"SUMPRODUCT((W$45:W$52)*($E$45:$E$52))+SUM(W54:W55)+W42","v":0},{"$f":"SUMPRODUCT((X$45:X$52)*($E$45:$E$52))+SUM(X54:X55)+X42","v":0},{"$f":"SUMPRODUCT((Y$45:Y$52)*($E$45:$E$52))+SUM(Y54:Y55)+Y42","v":0},{"$f":"SUMPRODUCT((Z$45:Z$52)*($E$45:$E$52))+SUM(Z54:Z55)+Z42","v":0},{"$f":"SUMPRODUCT((AA$45:AA$52)*($E$45:$E$52))+SUM(AA54:AA55)+AA42","v":0},{"$f":"SUMPRODUCT((AB$45:AB$52)*($E$45:$E$52))+SUM(AB54:AB55)+AB42","v":0},{"$f":"SUMPRODUCT((AC$45:AC$52)*($E$45:$E$52))+SUM(AC54:AC55)+AC42","v":0},{"$f":"SUMPRODUCT((AD$45:AD$52)*($E$45:$E$52))+SUM(AD54:AD55)+AD42","v":0},{"$f":"SUMPRODUCT((AE$45:AE$52)*($E$45:$E$52))+SUM(AE54:AE55)+AE42","v":0},{"$f":"SUMPRODUCT((AF$45:AF$52)*($E$45:$E$52))+SUM(AF54:AF55)+AF42","v":0},{"$f":"SUMPRODUCT((AG$45:AG$52)*($E$45:$E$52))+SUM(AG54:AG55)+AG42","v":0}]
[]
[]
["SUMMARY"]
[]
[]
[]
[null,null,{"$f":"'Option1 (base case)'!C64","v":"Risks mitigated vs base case"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!I36-I36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!J36-J36)","v":27986.558790860698},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!K36-K36)","v":64915.608449357562},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!L36-L36)","v":112939.73934400268},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!M36-M36)","v":174715.38572182506},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!N36-N36)","v":253521.54171745479},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!O36-O36)","v":294505.66671191715},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!P36-P36)","v":342408.24061549641},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Q36-Q36)","v":380954.13404275849},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!R36-R36)","v":407635.96848584339},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!S36-S36)","v":421479.78721564636},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!T36-T36)","v":437090.32304164022},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!U36-U36)","v":454697.16146191955},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!V36-V36)","v":474139.05851834267},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!W36-W36)","v":474139.0585183464},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!X36-X36)","v":474139.05851834267},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Y36-Y36)","v":474139.05851835012},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Z36-Z36)","v":474139.05851835012},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AA36-AA36)","v":474139.05851835012},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AB36-AB36)","v":474139.05851835012},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AC36-AC36)","v":474139.05851834267},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AD36-AD36)","v":474139.05851834267},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AE36-AE36)","v":474139.05851835012},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AF36-AF36)","v":474139.05851834267},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AG36-AG36)","v":474139.05851833522}]
[]
[null,null,"Capital expenditure"]
[null,null,{"$f":"C14","v":"Cable replacement"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I14","v":-1446609.584},-1446609.584,-1446609.584,-1446609.584,-1446609.584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C15","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C16","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cumulative capex"]
[null,null,{"$f":"C14","v":"Cable replacement"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I67:I67))-SUMPRODUCT(($I67:I67)*($I$6:I$6<=(I$6-$E14)))","v":-1446609.584},{"$f":"SUMPRODUCT(($I67:J67))-SUMPRODUCT(($I67:J67)*($I$6:J$6<=(J$6-$E14)))","v":-2893219.1680000001},{"$f":"SUMPRODUCT(($I67:K67))-SUMPRODUCT(($I67:K67)*($I$6:K$6<=(K$6-$E14)))","v":-4339828.7520000003},{"$f":"SUMPRODUCT(($I67:L67))-SUMPRODUCT(($I67:L67)*($I$6:L$6<=(L$6-$E14)))","v":-5786438.3360000001},{"$f":"SUMPRODUCT(($I67:M67))-SUMPRODUCT(($I67:M67)*($I$6:M$6<=(M$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:N67))-SUMPRODUCT(($I67:N67)*($I$6:N$6<=(N$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:O67))-SUMPRODUCT(($I67:O67)*($I$6:O$6<=(O$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:P67))-SUMPRODUCT(($I67:P67)*($I$6:P$6<=(P$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:Q67))-SUMPRODUCT(($I67:Q67)*($I$6:Q$6<=(Q$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:R67))-SUMPRODUCT(($I67:R67)*($I$6:R$6<=(R$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:S67))-SUMPRODUCT(($I67:S67)*($I$6:S$6<=(S$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:T67))-SUMPRODUCT(($I67:T67)*($I$6:T$6<=(T$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:U67))-SUMPRODUCT(($I67:U67)*($I$6:U$6<=(U$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:V67))-SUMPRODUCT(($I67:V67)*($I$6:V$6<=(V$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:W67))-SUMPRODUCT(($I67:W67)*($I$6:W$6<=(W$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:X67))-SUMPRODUCT(($I67:X67)*($I$6:X$6<=(X$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:Y67))-SUMPRODUCT(($I67:Y67)*($I$6:Y$6<=(Y$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:Z67))-SUMPRODUCT(($I67:Z67)*($I$6:Z$6<=(Z$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:AA67))-SUMPRODUCT(($I67:AA67)*($I$6:AA$6<=(AA$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:AB67))-SUMPRODUCT(($I67:AB67)*($I$6:AB$6<=(AB$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:AC67))-SUMPRODUCT(($I67:AC67)*($I$6:AC$6<=(AC$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:AD67))-SUMPRODUCT(($I67:AD67)*($I$6:AD$6<=(AD$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:AE67))-SUMPRODUCT(($I67:AE67)*($I$6:AE$6<=(AE$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:AF67))-SUMPRODUCT(($I67:AF67)*($I$6:AF$6<=(AF$6-$E14)))","v":-7233047.9199999999},{"$f":"SUMPRODUCT(($I67:AG67))-SUMPRODUCT(($I67:AG67)*($I$6:AG$6<=(AG$6-$E14)))","v":-7233047.9199999999}]
[null,null,{"$f":"C15","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I68:I68))-SUMPRODUCT(($I68:I68)*($I$6:I$6<=(I$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:J68))-SUMPRODUCT(($I68:J68)*($I$6:J$6<=(J$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:K68))-SUMPRODUCT(($I68:K68)*($I$6:K$6<=(K$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:L68))-SUMPRODUCT(($I68:L68)*($I$6:L$6<=(L$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:M68))-SUMPRODUCT(($I68:M68)*($I$6:M$6<=(M$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:N68))-SUMPRODUCT(($I68:N68)*($I$6:N$6<=(N$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:O68))-SUMPRODUCT(($I68:O68)*($I$6:O$6<=(O$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:P68))-SUMPRODUCT(($I68:P68)*($I$6:P$6<=(P$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Q68))-SUMPRODUCT(($I68:Q68)*($I$6:Q$6<=(Q$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:R68))-SUMPRODUCT(($I68:R68)*($I$6:R$6<=(R$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:S68))-SUMPRODUCT(($I68:S68)*($I$6:S$6<=(S$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:T68))-SUMPRODUCT(($I68:T68)*($I$6:T$6<=(T$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:U68))-SUMPRODUCT(($I68:U68)*($I$6:U$6<=(U$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:V68))-SUMPRODUCT(($I68:V68)*($I$6:V$6<=(V$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:W68))-SUMPRODUCT(($I68:W68)*($I$6:W$6<=(W$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:X68))-SUMPRODUCT(($I68:X68)*($I$6:X$6<=(X$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Y68))-SUMPRODUCT(($I68:Y68)*($I$6:Y$6<=(Y$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Z68))-SUMPRODUCT(($I68:Z68)*($I$6:Z$6<=(Z$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AA68))-SUMPRODUCT(($I68:AA68)*($I$6:AA$6<=(AA$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AB68))-SUMPRODUCT(($I68:AB68)*($I$6:AB$6<=(AB$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AC68))-SUMPRODUCT(($I68:AC68)*($I$6:AC$6<=(AC$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AD68))-SUMPRODUCT(($I68:AD68)*($I$6:AD$6<=(AD$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AE68))-SUMPRODUCT(($I68:AE68)*($I$6:AE$6<=(AE$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AF68))-SUMPRODUCT(($I68:AF68)*($I$6:AF$6<=(AF$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AG68))-SUMPRODUCT(($I68:AG68)*($I$6:AG$6<=(AG$6-$E15)))","v":0}]
[null,null,{"$f":"C16","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I69:I69))-SUMPRODUCT(($I69:I69)*($I$6:I$6<=(I$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:J69))-SUMPRODUCT(($I69:J69)*($I$6:J$6<=(J$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:K69))-SUMPRODUCT(($I69:K69)*($I$6:K$6<=(K$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:L69))-SUMPRODUCT(($I69:L69)*($I$6:L$6<=(L$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:M69))-SUMPRODUCT(($I69:M69)*($I$6:M$6<=(M$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:N69))-SUMPRODUCT(($I69:N69)*($I$6:N$6<=(N$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:O69))-SUMPRODUCT(($I69:O69)*($I$6:O$6<=(O$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:P69))-SUMPRODUCT(($I69:P69)*($I$6:P$6<=(P$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Q69))-SUMPRODUCT(($I69:Q69)*($I$6:Q$6<=(Q$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:R69))-SUMPRODUCT(($I69:R69)*($I$6:R$6<=(R$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:S69))-SUMPRODUCT(($I69:S69)*($I$6:S$6<=(S$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:T69))-SUMPRODUCT(($I69:T69)*($I$6:T$6<=(T$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:U69))-SUMPRODUCT(($I69:U69)*($I$6:U$6<=(U$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:V69))-SUMPRODUCT(($I69:V69)*($I$6:V$6<=(V$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:W69))-SUMPRODUCT(($I69:W69)*($I$6:W$6<=(W$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:X69))-SUMPRODUCT(($I69:X69)*($I$6:X$6<=(X$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Y69))-SUMPRODUCT(($I69:Y69)*($I$6:Y$6<=(Y$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Z69))-SUMPRODUCT(($I69:Z69)*($I$6:Z$6<=(Z$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AA69))-SUMPRODUCT(($I69:AA69)*($I$6:AA$6<=(AA$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AB69))-SUMPRODUCT(($I69:AB69)*($I$6:AB$6<=(AB$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AC69))-SUMPRODUCT(($I69:AC69)*($I$6:AC$6<=(AC$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AD69))-SUMPRODUCT(($I69:AD69)*($I$6:AD$6<=(AD$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AE69))-SUMPRODUCT(($I69:AE69)*($I$6:AE$6<=(AE$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AF69))-SUMPRODUCT(($I69:AF69)*($I$6:AF$6<=(AF$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AG69))-SUMPRODUCT(($I69:AG69)*($I$6:AG$6<=(AG$6-$E16)))","v":0}]
[]
[null,null,"Annualised capex"]
[null,null,{"$f":"$C$76&\" - \"&C14","v":"Annualised capex - Cable replacement"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E14=0,0,-PMT(real_disc, $E14,H72,))","v":0},-57992.583811174882,-115985.16762234976,-173977.75143352465,-231970.33524469953,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434]
[null,null,{"$f":"$C$76&\" - \"&C15","v":"Annualised capex - "},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E15=0,0,-PMT(real_disc, $E15,H73,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C16","v":"Annualised capex - "},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E16=0,0,-PMT(real_disc, $E16,H74,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I77:I79)","v":0},{"$f":"SUM(J77:J79)","v":-57992.583811174882},-115985.16762234976,-173977.75143352465,-231970.33524469953,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,{"$f":"SUM(AC77:AC79)","v":-289962.91905587434},{"$f":"SUM(AD77:AD79)","v":-289962.91905587434},{"$f":"SUM(AE77:AE79)","v":-289962.91905587434},{"$f":"SUM(AF77:AF79)","v":-289962.91905587434},{"$f":"SUM(AG77:AG79)","v":-289962.91905587434}]
[]
[null,null,"Annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I80","v":0},{"$f":"J80","v":-57992.583811174882},-115985.16762234976,-173977.75143352465,-231970.33524469953,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,{"$f":"AC80","v":-289962.91905587434},{"$f":"AD80","v":-289962.91905587434},{"$f":"AE80","v":-289962.91905587434},{"$f":"AF80","v":-289962.91905587434},{"$f":"AG80","v":-289962.91905587434}]
[null,null,"Operating expenditure",null,null,null,"2023-12-31",null,{"$f":"-I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Risk mitigated",null,null,null,"2023-12-31",null,{"$f":"I64","v":0},27986.558790860698,64915.608449357562,112939.73934400268,174715.38572182506,253521.54171745479,294505.66671191715,342408.24061549641,380954.13404275849,407635.96848584339,421479.78721564636,437090.32304164022,454697.16146191955,474139.05851834267,474139.0585183464,474139.05851834267,474139.05851835012,474139.05851835012,474139.05851835012,474139.05851835012,474139.05851834267,474139.05851834267,474139.05851835012,474139.05851834267,474139.05851833522]
[null,null,"Other benefits value",null,null,null,"2023-12-31",null,{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net benefits",null,null,null,"2023-12-31",null,{"$f":"SUM(I82:I86)","v":0},-30006.025020314184,-51069.559172992202,-61038.012089521973,-57254.949522874464,-36441.377338419552,4542.747656042804,52445.321559622069,90991.214986884152,117673.04942996905,131516.86815977201,147127.40398576588,164734.2424060452,184176.13946246833,184176.13946247206,184176.13946246833,184176.13946247578,184176.13946247578,184176.13946247578,184176.13946247578,{"$f":"SUM(AC82:AC86)","v":184176.13946246833},{"$f":"SUM(AD82:AD86)","v":184176.13946246833},{"$f":"SUM(AE82:AE86)","v":184176.13946247578},{"$f":"SUM(AF82:AF86)","v":184176.13946246833},{"$f":"SUM(AG82:AG86)","v":184176.13946246088}]
[]
[]
[null,null,"First capex year",null,null,null,{"$f":"IF(SUM($I17:$AG17)=0,0,(INDEX(I$6:AG$6,MATCH(TRUE,INDEX($I17:$AG17<>0,),0))))","v":1}]
[]
[null,null,"First year",null,null,null,{"$f":"IF(_xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0)=0, $A$4, _xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0))","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[]
[]
["NPV",null,"Net benefits",null,null,null,{"$f":"PROPER($A$3)&A106","v":"Option 3NPV"},null,{"$f":"I87","v":0},{"$f":"J87","v":-30006.025020314184},-51069.559172992202,-61038.012089521973,-57254.949522874464,-36441.377338419552,4542.747656042804,52445.321559622069,90991.214986884152,117673.04942996905,131516.86815977201,147127.40398576588,164734.2424060452,184176.13946246833,184176.13946247206,184176.13946246833,184176.13946247578,184176.13946247578,184176.13946247578,184176.13946247578,184176.13946246833,184176.13946246833,184176.13946247578,184176.13946246833,184176.13946246088]
[null,null,"Total annualised capex",null,null,null,null,null,{"$f":"I82","v":0},{"$f":"J82","v":-57992.583811174882},-115985.16762234976,-173977.75143352465,-231970.33524469953,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434,-289962.91905587434]
[null,null,"Total benefits",null,null,null,null,null,{"$f":"SUM(I84:I85)","v":0},{"$f":"SUM(J84:J85)","v":27986.558790860698},64915.608449357562,112939.73934400268,174715.38572182506,253521.54171745479,294505.66671191715,342408.24061549641,380954.13404275849,407635.96848584339,421479.78721564636,437090.32304164022,454697.16146191955,474139.05851834267,474139.0585183464,474139.05851834267,474139.05851835012,474139.05851835012,474139.05851835012,474139.05851835012,474139.05851834267,474139.05851834267,474139.05851835012,474139.05851834267,474139.05851833522]
[null,null,null,{"$f":"Assumptions!G110","v":"Capex"},{"$f":"Assumptions!H110","v":"Total benefits"}]
[{"$f":"\"sens\"&Assumptions!B111","v":"sens1"},null,{"$f":"Assumptions!C111","v":"Capex 10% higher"},{"$f":"Assumptions!G111","v":0.1},{"$f":"Assumptions!H111","v":0},null,{"$f":"PROPER($A$3)&A110","v":"Option 3sens1"},null,{"$f":"I$106+IF($C110<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"J$106+IF($C110<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D110:$E110))),0)","v":-35805.283401431676},{"$f":"K$106+IF($C110<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D110:$E110))),0)","v":-62668.075935227178},{"$f":"L$106+IF($C110<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D110:$E110))),0)","v":-78435.787232874442},{"$f":"M$106+IF($C110<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D110:$E110))),0)","v":-80451.983047344416},{"$f":"N$106+IF($C110<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D110:$E110))),0)","v":-65437.669244006989},{"$f":"O$106+IF($C110<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D110:$E110))),0)","v":-24453.544249544633},{"$f":"P$106+IF($C110<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D110:$E110))),0)","v":23449.029654034632},{"$f":"Q$106+IF($C110<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D110:$E110))),0)","v":61994.923081296714},{"$f":"R$106+IF($C110<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D110:$E110))),0)","v":88676.75752438161},{"$f":"S$106+IF($C110<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D110:$E110))),0)","v":102520.57625418458},{"$f":"T$106+IF($C110<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D110:$E110))),0)","v":118131.11208017844},{"$f":"U$106+IF($C110<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D110:$E110))),0)","v":135737.95050045778},{"$f":"V$106+IF($C110<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D110:$E110))),0)","v":155179.84755688091},{"$f":"W$106+IF($C110<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D110:$E110))),0)","v":155179.84755688463},{"$f":"X$106+IF($C110<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D110:$E110))),0)","v":155179.84755688091},{"$f":"Y$106+IF($C110<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D110:$E110))),0)","v":155179.84755688836},{"$f":"Z$106+IF($C110<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D110:$E110))),0)","v":155179.84755688836},{"$f":"AA$106+IF($C110<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D110:$E110))),0)","v":155179.84755688836},{"$f":"AB$106+IF($C110<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D110:$E110))),0)","v":155179.84755688836},{"$f":"AC$106+IF($C110<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D110:$E110))),0)","v":155179.84755688091},{"$f":"AD$106+IF($C110<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D110:$E110))),0)","v":155179.84755688091},{"$f":"AE$106+IF($C110<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D110:$E110))),0)","v":155179.84755688836},{"$f":"AF$106+IF($C110<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D110:$E110))),0)","v":155179.84755688091},{"$f":"AG$106+IF($C110<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D110:$E110))),0)","v":155179.84755687346}]
[{"$f":"\"sens\"&Assumptions!B112","v":"sens2"},null,{"$f":"Assumptions!C112","v":"Capex 10% lower"},{"$f":"Assumptions!G112","v":-0.1},{"$f":"Assumptions!H112","v":0},null,{"$f":"PROPER($A$3)&A111","v":"Option 3sens2"},null,{"$f":"I$106+IF($C111<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"J$106+IF($C111<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D111:$E111))),0)","v":-24206.766639196696},{"$f":"K$106+IF($C111<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D111:$E111))),0)","v":-39471.042410757225},{"$f":"L$106+IF($C111<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D111:$E111))),0)","v":-43640.236946169505},{"$f":"M$106+IF($C111<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D111:$E111))),0)","v":-34057.915998404511},{"$f":"N$106+IF($C111<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D111:$E111))),0)","v":-7445.0854328321147},{"$f":"O$106+IF($C111<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D111:$E111))),0)","v":33539.039561630241},{"$f":"P$106+IF($C111<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D111:$E111))),0)","v":81441.613465209506},{"$f":"Q$106+IF($C111<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D111:$E111))),0)","v":119987.50689247159},{"$f":"R$106+IF($C111<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D111:$E111))),0)","v":146669.34133555647},{"$f":"S$106+IF($C111<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D111:$E111))),0)","v":160513.16006535944},{"$f":"T$106+IF($C111<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D111:$E111))),0)","v":176123.6958913533},{"$f":"U$106+IF($C111<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D111:$E111))),0)","v":193730.53431163263},{"$f":"V$106+IF($C111<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D111:$E111))),0)","v":213172.43136805575},{"$f":"W$106+IF($C111<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D111:$E111))),0)","v":213172.43136805948},{"$f":"X$106+IF($C111<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D111:$E111))),0)","v":213172.43136805575},{"$f":"Y$106+IF($C111<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D111:$E111))),0)","v":213172.4313680632},{"$f":"Z$106+IF($C111<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D111:$E111))),0)","v":213172.4313680632},{"$f":"AA$106+IF($C111<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D111:$E111))),0)","v":213172.4313680632},{"$f":"AB$106+IF($C111<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D111:$E111))),0)","v":213172.4313680632},{"$f":"AC$106+IF($C111<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D111:$E111))),0)","v":213172.43136805575},{"$f":"AD$106+IF($C111<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D111:$E111))),0)","v":213172.43136805575},{"$f":"AE$106+IF($C111<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D111:$E111))),0)","v":213172.4313680632},{"$f":"AF$106+IF($C111<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D111:$E111))),0)","v":213172.43136805575},{"$f":"AG$106+IF($C111<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D111:$E111))),0)","v":213172.4313680483}]
[{"$f":"\"sens\"&Assumptions!B113","v":"sens3"},null,{"$f":"Assumptions!C113","v":"Total benefits 10% higher"},{"$f":"Assumptions!G113","v":0},{"$f":"Assumptions!H113","v":0.1},null,"Option 3sens3",null,{"$f":"I$106+IF($C112<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"J$106+IF($C112<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D112:$E112))),0)","v":-27207.369141228115},{"$f":"K$106+IF($C112<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D112:$E112))),0)","v":-44577.998328056448},{"$f":"L$106+IF($C112<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D112:$E112))),0)","v":-49744.038155121707},{"$f":"M$106+IF($C112<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D112:$E112))),0)","v":-39783.410950691956},{"$f":"N$106+IF($C112<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D112:$E112))),0)","v":-11089.22316667407},{"$f":"O$106+IF($C112<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D112:$E112))),0)","v":33993.314327234519},{"$f":"P$106+IF($C112<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D112:$E112))),0)","v":86686.145621171716},{"$f":"Q$106+IF($C112<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D112:$E112))),0)","v":129086.62839116},{"$f":"R$106+IF($C112<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D112:$E112))),0)","v":158436.64627855338},{"$f":"S$106+IF($C112<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D112:$E112))),0)","v":173664.84688133665},{"$f":"T$106+IF($C112<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D112:$E112))),0)","v":190836.4362899299},{"$f":"U$106+IF($C112<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D112:$E112))),0)","v":210203.95855223716},{"$f":"V$106+IF($C112<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D112:$E112))),0)","v":231590.04531430261},{"$f":"W$106+IF($C112<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D112:$E112))),0)","v":231590.04531430668},{"$f":"X$106+IF($C112<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D112:$E112))),0)","v":231590.04531430261},{"$f":"Y$106+IF($C112<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D112:$E112))),0)","v":231590.04531431079},{"$f":"Z$106+IF($C112<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D112:$E112))),0)","v":231590.04531431079},{"$f":"AA$106+IF($C112<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D112:$E112))),0)","v":231590.04531431079},{"$f":"AB$106+IF($C112<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D112:$E112))),0)","v":231590.04531431079},{"$f":"AC$106+IF($C112<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D112:$E112))),0)","v":231590.04531430261},{"$f":"AD$106+IF($C112<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D112:$E112))),0)","v":231590.04531430261},{"$f":"AE$106+IF($C112<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D112:$E112))),0)","v":231590.04531431079},{"$f":"AF$106+IF($C112<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D112:$E112))),0)","v":231590.04531430261},{"$f":"AG$106+IF($C112<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D112:$E112))),0)","v":231590.0453142944}]
[{"$f":"\"sens\"&Assumptions!B114","v":"sens4"},null,{"$f":"Assumptions!C114","v":"Total benefits 10% lower"},{"$f":"Assumptions!G114","v":0},{"$f":"Assumptions!H114","v":-0.1},null,"Option 3sens4",null,{"$f":"I$106+IF($C113<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"J$106+IF($C113<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D113:$E113))),0)","v":-32804.680899400257},{"$f":"K$106+IF($C113<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D113:$E113))),0)","v":-57561.120017927955},{"$f":"L$106+IF($C113<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D113:$E113))),0)","v":-72331.986023922247},{"$f":"M$106+IF($C113<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D113:$E113))),0)","v":-74726.488095056964},{"$f":"N$106+IF($C113<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D113:$E113))),0)","v":-61793.531510165034},{"$f":"O$106+IF($C113<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D113:$E113))),0)","v":-24907.819015148911},{"$f":"P$106+IF($C113<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D113:$E113))),0)","v":18204.497498072429},{"$f":"Q$106+IF($C113<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D113:$E113))),0)","v":52895.801582608299},{"$f":"R$106+IF($C113<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D113:$E113))),0)","v":76909.452581384714},{"$f":"S$106+IF($C113<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D113:$E113))),0)","v":89368.889438207378},{"$f":"T$106+IF($C113<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D113:$E113))),0)","v":103418.37168160186},{"$f":"U$106+IF($C113<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D113:$E113))),0)","v":119264.52625985324},{"$f":"V$106+IF($C113<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D113:$E113))),0)","v":136762.23361063405},{"$f":"W$106+IF($C113<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D113:$E113))),0)","v":136762.23361063743},{"$f":"X$106+IF($C113<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D113:$E113))),0)","v":136762.23361063405},{"$f":"Y$106+IF($C113<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D113:$E113))),0)","v":136762.23361064077},{"$f":"Z$106+IF($C113<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D113:$E113))),0)","v":136762.23361064077},{"$f":"AA$106+IF($C113<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D113:$E113))),0)","v":136762.23361064077},{"$f":"AB$106+IF($C113<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D113:$E113))),0)","v":136762.23361064077},{"$f":"AC$106+IF($C113<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D113:$E113))),0)","v":136762.23361063405},{"$f":"AD$106+IF($C113<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D113:$E113))),0)","v":136762.23361063405},{"$f":"AE$106+IF($C113<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D113:$E113))),0)","v":136762.23361064077},{"$f":"AF$106+IF($C113<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D113:$E113))),0)","v":136762.23361063405},{"$f":"AG$106+IF($C113<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D113:$E113))),0)","v":136762.23361062736}]
[{"$f":"\"sens\"&Assumptions!B115","v":"sens5"},null,{"$f":"Assumptions!C115","v":"Capex 10% higher & total benefits 10% lower"},{"$f":"Assumptions!G115","v":0.1},{"$f":"Assumptions!H115","v":-0.1},null,"Option 3sens5",null,{"$f":"I$106+IF($C114<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"J$106+IF($C114<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D114:$E114))),0)","v":-38603.939280517741},{"$f":"K$106+IF($C114<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D114:$E114))),0)","v":-69159.636780162939},{"$f":"L$106+IF($C114<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D114:$E114))),0)","v":-89729.761167274701},{"$f":"M$106+IF($C114<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D114:$E114))),0)","v":-97923.521619526931},{"$f":"N$106+IF($C114<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D114:$E114))),0)","v":-90789.823415752471},{"$f":"O$106+IF($C114<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D114:$E114))),0)","v":-53904.110920736348},{"$f":"P$106+IF($C114<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D114:$E114))),0)","v":-10791.794407515008},{"$f":"Q$106+IF($C114<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D114:$E114))),0)","v":23899.509677020862},{"$f":"R$106+IF($C114<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D114:$E114))),0)","v":47913.160675797262},{"$f":"S$106+IF($C114<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D114:$E114))),0)","v":60372.59753261994},{"$f":"T$106+IF($C114<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D114:$E114))),0)","v":74422.07977601442},{"$f":"U$106+IF($C114<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D114:$E114))),0)","v":90268.234354265805},{"$f":"V$106+IF($C114<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D114:$E114))),0)","v":107765.94170504663},{"$f":"W$106+IF($C114<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D114:$E114))),0)","v":107765.94170504998},{"$f":"X$106+IF($C114<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D114:$E114))),0)","v":107765.94170504663},{"$f":"Y$106+IF($C114<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D114:$E114))),0)","v":107765.94170505332},{"$f":"Z$106+IF($C114<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D114:$E114))),0)","v":107765.94170505332},{"$f":"AA$106+IF($C114<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D114:$E114))),0)","v":107765.94170505332},{"$f":"AB$106+IF($C114<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D114:$E114))),0)","v":107765.94170505332},{"$f":"AC$106+IF($C114<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D114:$E114))),0)","v":107765.94170504663},{"$f":"AD$106+IF($C114<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D114:$E114))),0)","v":107765.94170504663},{"$f":"AE$106+IF($C114<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D114:$E114))),0)","v":107765.94170505332},{"$f":"AF$106+IF($C114<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D114:$E114))),0)","v":107765.94170504663},{"$f":"AG$106+IF($C114<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D114:$E114))),0)","v":107765.94170503992}]
[{"$f":"\"sens\"&Assumptions!B116","v":"sens"},null,{"$f":"Assumptions!C116","v":0},{"$f":"Assumptions!G116","v":0},{"$f":"Assumptions!H116","v":0},null,"Option 3sens",null,{"$f":"I$106+IF($C115<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"J$106+IF($C115<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D115:$E115))),0)","v":-30006.025020314184},{"$f":"K$106+IF($C115<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D115:$E115))),0)","v":-51069.559172992202},{"$f":"L$106+IF($C115<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D115:$E115))),0)","v":-61038.012089521973},{"$f":"M$106+IF($C115<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D115:$E115))),0)","v":-57254.949522874464},{"$f":"N$106+IF($C115<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D115:$E115))),0)","v":-36441.377338419552},{"$f":"O$106+IF($C115<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D115:$E115))),0)","v":4542.747656042804},{"$f":"P$106+IF($C115<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D115:$E115))),0)","v":52445.321559622069},{"$f":"Q$106+IF($C115<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D115:$E115))),0)","v":90991.214986884152},{"$f":"R$106+IF($C115<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D115:$E115))),0)","v":117673.04942996905},{"$f":"S$106+IF($C115<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D115:$E115))),0)","v":131516.86815977201},{"$f":"T$106+IF($C115<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D115:$E115))),0)","v":147127.40398576588},{"$f":"U$106+IF($C115<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D115:$E115))),0)","v":164734.2424060452},{"$f":"V$106+IF($C115<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D115:$E115))),0)","v":184176.13946246833},{"$f":"W$106+IF($C115<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D115:$E115))),0)","v":184176.13946247206},{"$f":"X$106+IF($C115<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D115:$E115))),0)","v":184176.13946246833},{"$f":"Y$106+IF($C115<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D115:$E115))),0)","v":184176.13946247578},{"$f":"Z$106+IF($C115<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D115:$E115))),0)","v":184176.13946247578},{"$f":"AA$106+IF($C115<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D115:$E115))),0)","v":184176.13946247578},{"$f":"AB$106+IF($C115<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D115:$E115))),0)","v":184176.13946247578},{"$f":"AC$106+IF($C115<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D115:$E115))),0)","v":184176.13946246833},{"$f":"AD$106+IF($C115<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D115:$E115))),0)","v":184176.13946246833},{"$f":"AE$106+IF($C115<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D115:$E115))),0)","v":184176.13946247578},{"$f":"AF$106+IF($C115<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D115:$E115))),0)","v":184176.13946246833},{"$f":"AG$106+IF($C115<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D115:$E115))),0)","v":184176.13946246088}]
[{"$f":"\"sens\"&Assumptions!B117","v":"sens"},null,{"$f":"Assumptions!C117","v":0},{"$f":"Assumptions!G117","v":0},{"$f":"Assumptions!H117","v":0},null,"Option 3sens",null,{"$f":"I$106+IF($C116<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"J$106+IF($C116<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D116:$E116))),0)","v":-30006.025020314184},{"$f":"K$106+IF($C116<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D116:$E116))),0)","v":-51069.559172992202},{"$f":"L$106+IF($C116<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D116:$E116))),0)","v":-61038.012089521973},{"$f":"M$106+IF($C116<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D116:$E116))),0)","v":-57254.949522874464},{"$f":"N$106+IF($C116<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D116:$E116))),0)","v":-36441.377338419552},{"$f":"O$106+IF($C116<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D116:$E116))),0)","v":4542.747656042804},{"$f":"P$106+IF($C116<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D116:$E116))),0)","v":52445.321559622069},{"$f":"Q$106+IF($C116<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D116:$E116))),0)","v":90991.214986884152},{"$f":"R$106+IF($C116<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D116:$E116))),0)","v":117673.04942996905},{"$f":"S$106+IF($C116<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D116:$E116))),0)","v":131516.86815977201},{"$f":"T$106+IF($C116<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D116:$E116))),0)","v":147127.40398576588},{"$f":"U$106+IF($C116<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D116:$E116))),0)","v":164734.2424060452},{"$f":"V$106+IF($C116<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D116:$E116))),0)","v":184176.13946246833},{"$f":"W$106+IF($C116<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D116:$E116))),0)","v":184176.13946247206},{"$f":"X$106+IF($C116<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D116:$E116))),0)","v":184176.13946246833},{"$f":"Y$106+IF($C116<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D116:$E116))),0)","v":184176.13946247578},{"$f":"Z$106+IF($C116<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D116:$E116))),0)","v":184176.13946247578},{"$f":"AA$106+IF($C116<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D116:$E116))),0)","v":184176.13946247578},{"$f":"AB$106+IF($C116<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D116:$E116))),0)","v":184176.13946247578},{"$f":"AC$106+IF($C116<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D116:$E116))),0)","v":184176.13946246833},{"$f":"AD$106+IF($C116<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D116:$E116))),0)","v":184176.13946246833},{"$f":"AE$106+IF($C116<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D116:$E116))),0)","v":184176.13946247578},{"$f":"AF$106+IF($C116<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D116:$E116))),0)","v":184176.13946246833},{"$f":"AG$106+IF($C116<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D116:$E116))),0)","v":184176.13946246088}]
[{"$f":"\"sens\"&Assumptions!B118","v":"sens"},null,{"$f":"Assumptions!C118","v":0},{"$f":"Assumptions!G118","v":0},{"$f":"Assumptions!H118","v":0},null,"Option 3sens",null,{"$f":"I$106+IF($C117<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"J$106+IF($C117<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D117:$E117))),0)","v":-30006.025020314184},{"$f":"K$106+IF($C117<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D117:$E117))),0)","v":-51069.559172992202},{"$f":"L$106+IF($C117<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D117:$E117))),0)","v":-61038.012089521973},{"$f":"M$106+IF($C117<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D117:$E117))),0)","v":-57254.949522874464},{"$f":"N$106+IF($C117<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D117:$E117))),0)","v":-36441.377338419552},{"$f":"O$106+IF($C117<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D117:$E117))),0)","v":4542.747656042804},{"$f":"P$106+IF($C117<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D117:$E117))),0)","v":52445.321559622069},{"$f":"Q$106+IF($C117<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D117:$E117))),0)","v":90991.214986884152},{"$f":"R$106+IF($C117<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D117:$E117))),0)","v":117673.04942996905},{"$f":"S$106+IF($C117<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D117:$E117))),0)","v":131516.86815977201},{"$f":"T$106+IF($C117<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D117:$E117))),0)","v":147127.40398576588},{"$f":"U$106+IF($C117<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D117:$E117))),0)","v":164734.2424060452},{"$f":"V$106+IF($C117<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D117:$E117))),0)","v":184176.13946246833},{"$f":"W$106+IF($C117<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D117:$E117))),0)","v":184176.13946247206},{"$f":"X$106+IF($C117<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D117:$E117))),0)","v":184176.13946246833},{"$f":"Y$106+IF($C117<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D117:$E117))),0)","v":184176.13946247578},{"$f":"Z$106+IF($C117<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D117:$E117))),0)","v":184176.13946247578},{"$f":"AA$106+IF($C117<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D117:$E117))),0)","v":184176.13946247578},{"$f":"AB$106+IF($C117<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D117:$E117))),0)","v":184176.13946247578},{"$f":"AC$106+IF($C117<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D117:$E117))),0)","v":184176.13946246833},{"$f":"AD$106+IF($C117<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D117:$E117))),0)","v":184176.13946246833},{"$f":"AE$106+IF($C117<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D117:$E117))),0)","v":184176.13946247578},{"$f":"AF$106+IF($C117<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D117:$E117))),0)","v":184176.13946246833},{"$f":"AG$106+IF($C117<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D117:$E117))),0)","v":184176.13946246088}]

{"sheet":"Option4","index":6,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
["OPTION 4",null,{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(A3,_xlfn.ANCHORARRAY( Assumptions!$C$14),0))","v":"Monitor highest delta risk cable sections and replace those with high partial discharge"}]
[{"$f":"(INDEX(Data!$D$9:$D$13, MATCH(A3, options,0)))","v":""}]
[]
[{"$f":"'Option1 (base case)'!A6","v":"Count"},null,null,null,null,null,null,null,{"$f":"'Option1 (base case)'!I6","v":1},{"$f":"'Option1 (base case)'!J6","v":2},{"$f":"'Option1 (base case)'!K6","v":3},{"$f":"'Option1 (base case)'!L6","v":4},{"$f":"'Option1 (base case)'!M6","v":5},{"$f":"'Option1 (base case)'!N6","v":6},{"$f":"'Option1 (base case)'!O6","v":7},{"$f":"'Option1 (base case)'!P6","v":8},{"$f":"'Option1 (base case)'!Q6","v":9},{"$f":"'Option1 (base case)'!R6","v":10},{"$f":"'Option1 (base case)'!S6","v":11},{"$f":"'Option1 (base case)'!T6","v":12},{"$f":"'Option1 (base case)'!U6","v":13},{"$f":"'Option1 (base case)'!V6","v":14},{"$f":"'Option1 (base case)'!W6","v":15},{"$f":"'Option1 (base case)'!X6","v":16},{"$f":"'Option1 (base case)'!Y6","v":17},{"$f":"'Option1 (base case)'!Z6","v":18},{"$f":"'Option1 (base case)'!AA6","v":19},{"$f":"'Option1 (base case)'!AB6","v":20},{"$f":"'Option1 (base case)'!AC6","v":21},{"$f":"'Option1 (base case)'!AD6","v":22},{"$f":"'Option1 (base case)'!AE6","v":23},{"$f":"'Option1 (base case)'!AF6","v":24},{"$f":"'Option1 (base case)'!AG6","v":25}]
[{"$f":"'Option1 (base case)'!A7","v":"Value of CO2 reductions"},null,null,null,null,null,"$/MWh",null,{"$f":"'Option1 (base case)'!I7","v":24.730486797759085},{"$f":"'Option1 (base case)'!J7","v":22.340740091772258},{"$f":"'Option1 (base case)'!K7","v":20.196329122153124},{"$f":"'Option1 (base case)'!L7","v":18.06294207659629},{"$f":"'Option1 (base case)'!M7","v":15.913397615084225},{"$f":"'Option1 (base case)'!N7","v":13.715069432539002},{"$f":"'Option1 (base case)'!O7","v":13.715069432539002},{"$f":"'Option1 (base case)'!P7","v":13.715069432539002},{"$f":"'Option1 (base case)'!Q7","v":13.715069432539002},{"$f":"'Option1 (base case)'!R7","v":13.715069432539002},{"$f":"'Option1 (base case)'!S7","v":13.715069432539002},{"$f":"'Option1 (base case)'!T7","v":13.715069432539002},{"$f":"'Option1 (base case)'!U7","v":13.715069432539002},{"$f":"'Option1 (base case)'!V7","v":13.715069432539002},{"$f":"'Option1 (base case)'!W7","v":13.715069432539002},{"$f":"'Option1 (base case)'!X7","v":13.715069432539002},{"$f":"'Option1 (base case)'!Y7","v":13.715069432539002},{"$f":"'Option1 (base case)'!Z7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AA7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AB7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AC7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AD7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AE7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AF7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AG7","v":13.715069432539002}]
[]
[null,null,null,null,null,null,"Units",null,{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},{"$f":"'Option1 (base case)'!O9","v":"2032-33"},{"$f":"'Option1 (base case)'!P9","v":"2033-34"},{"$f":"'Option1 (base case)'!Q9","v":"2034-35"},{"$f":"'Option1 (base case)'!R9","v":"2035-36"},{"$f":"'Option1 (base case)'!S9","v":"2036-37"},{"$f":"'Option1 (base case)'!T9","v":"2037-38"},{"$f":"'Option1 (base case)'!U9","v":"2038-39"},{"$f":"'Option1 (base case)'!V9","v":"2039-40"},{"$f":"'Option1 (base case)'!W9","v":"2040-41"},{"$f":"'Option1 (base case)'!X9","v":"2041-42"},{"$f":"'Option1 (base case)'!Y9","v":"2042-43"},{"$f":"'Option1 (base case)'!Z9","v":"2043-44"},{"$f":"'Option1 (base case)'!AA9","v":"2044-45"},{"$f":"'Option1 (base case)'!AB9","v":"2045-46"},{"$f":"'Option1 (base case)'!AC9","v":"2046-47"},{"$f":"'Option1 (base case)'!AD9","v":"2047-48"},{"$f":"'Option1 (base case)'!AE9","v":"2048-49"},{"$f":"'Option1 (base case)'!AF9","v":"2049-50"},{"$f":"'Option1 (base case)'!AG9","v":"2050-51"}]
[]
["INVESTMENT & OPERATING COST"]
[]
[null,null,"Capex",null,"Asset life (yrs)"]
[null,null,"Condition assessment of top 30 delta risk cable sections",null,1,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"Workings_costs!E50","v":1000000},{"$f":"Workings_costs!F50","v":1000000},{"$f":"Workings_costs!G50","v":1000000},{"$f":"Workings_costs!H50","v":1000000},{"$f":"Workings_costs!I50","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement of poor condition cable sections",null,60,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"Workings_costs!E51","v":0},{"$f":"Workings_costs!F51","v":462722.11470000003},{"$f":"Workings_costs!G51","v":462722.11470000003},{"$f":"Workings_costs!H51","v":462722.11470000003},{"$f":"Workings_costs!I51","v":462722.11470000003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I14:I16)","v":1000000},1462722.1147,1462722.1147,1462722.1147,1462722.1147,0,0,0,0,{"$f":"SUM(R14:R16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["RISK ASSUMPTIONS"]
[]
[null,null,"PoF (major)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PoF (reparable)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy at risk (weighted)",null,null,null,"MWh",null,{"$f":"INDEX(Workings_risks!J$60:J$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":86.492500754152402},{"$f":"INDEX(Workings_risks!K$60:K$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":95.208075060490742},{"$f":"INDEX(Workings_risks!L$60:L$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":105.33403874647352},{"$f":"INDEX(Workings_risks!M$60:M$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":116.96518584536648},{"$f":"INDEX(Workings_risks!N$60:N$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":130.3092229579795},{"$f":"INDEX(Workings_risks!O$60:O$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":148.55206863130257},{"$f":"INDEX(Workings_risks!P$60:P$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":166.60485250592066},{"$f":"INDEX(Workings_risks!Q$60:Q$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":187.2713904482828},{"$f":"INDEX(Workings_risks!R$60:R$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":209.94795780104624},{"$f":"INDEX(Workings_risks!S$60:S$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":234.09274457848031},{"$f":"INDEX(Workings_risks!T$60:T$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":259.56468052200455},{"$f":"INDEX(Workings_risks!U$60:U$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":287.78300575856701},{"$f":"INDEX(Workings_risks!V$60:V$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":318.47546234413988},{"$f":"INDEX(Workings_risks!W$60:W$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":350.06517551621982},{"$f":"INDEX(Workings_risks!X$60:X$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":380.06911038414694},{"$f":"INDEX(Workings_risks!Y$60:Y$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":408.9788841847066},{"$f":"INDEX(Workings_risks!Z$60:Z$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":437.28787350971055},{"$f":"INDEX(Workings_risks!AA$60:AA$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":463.93494922445075},{"$f":"INDEX(Workings_risks!AB$60:AB$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":488.33147277580417},{"$f":"INDEX(Workings_risks!AC$60:AC$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":509.61101918526799},{"$f":"INDEX(Workings_risks!AD$60:AD$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":531.07325793734071},{"$f":"INDEX(Workings_risks!AE$60:AE$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":552.97462835585691},{"$f":"INDEX(Workings_risks!AF$60:AF$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":574.93390235311847},{"$f":"INDEX(Workings_risks!AG$60:AG$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":597.35579292760428},{"$f":"INDEX(Workings_risks!AH$60:AH$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":619.88651805287384}]
[null,null,"Energy at risk value","$/MWh",{"$f":"Assumptions!H41*vcr_esc","v":36935.213977708918},{"$f":"IF(AND(SUM(I27:AG27)<>0, E28=0), \"!\", \"\")","v":""},{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I27*$E$28","v":3194619.0228217691},{"$f":"J27*$E$28","v":3516530.6247649975},3890535.2602372817,4320134.1671411013,4812999.0332219526,5486802.4417284615,6153585.8770308131,6916908.8781103995,7754472.7455646452,8646265.6116353292,9587077.0161358919,10629326.896840909,11762959.348330585,12929732.163835809,14037933.918355938,15105722.599726772,16151321.177938471,17135536.621342611,18036627.439024065,18822592.039006196,19615304.41975468,20424236.22256764,21235306.706451636,22063464.032605045,22895641.186179817]
[]
[null,null,{"$f":"'Option1 (base case)'!C30","v":"Safety consequence"},"(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":921024.88391217159},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1013890.3830095808},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1121782.5213779085},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1245714.9384038271},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1387902.6523718312},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1579381.4146321174},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1771326.4769664844},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":1991061.7807972846},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":2232154.1553181219},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":2488841.2584573608},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":2759624.1720649931},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":3059601.6203553863},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":3385879.3885974418},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":3721696.8710935852},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4040646.5023166477},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4347957.9208096899},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4648880.3204800151},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":4932136.947524434},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5191470.6666830759},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5417671.512204174},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5645814.5297583509},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":5878625.6486396976},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":6112052.4825898483},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":6350396.7604121855},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C30, Workings_risks!$E$60:$E$170,0))","v":6589895.2655745223}]
[null,null,{"$f":"'Option1 (base case)'!C31","v":"Unplanned replacements"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":1909352.3184868572},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2094435.1979821171},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2309627.5482949065},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2556478.5972462506},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":2839156.8862536103},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":3600567.2321173009},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":4036733.2944118194},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":4536091.8108038576},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":5085875.2119451854},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":5673197.0399061777},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":6294519.7321229139},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":6983005.5377004519},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":7732005.5902498877},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":8502723.6900791712},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":9236052.2558412552},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":9943540.3050742168},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":10636669.887515197},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":11289077.200374622},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":11886343.610587297},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":12407246.715165133},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":12932601.491607146},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":13468686.86378889},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":14006163.615077447},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":14554984.688854968},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C31, Workings_risks!$E$60:$E$170,0))","v":15106815.472624691}]
[null,null,{"$f":"'Option1 (base case)'!C32","v":"Environmental consequence"},"(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":126129.70233013546},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":138843.64572382357},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":153614.91847774616},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":170582.07215797494},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":190048.24202124609},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":216442.72743420306},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":242746.73057887543},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":272859.10746829974},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":305899.13702553354},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":341077.2505593432},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":378187.97526817012},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":419299.88583425561},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":464016.32714456762},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":510040.10268896417},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":553752.76570706919},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":595870.82354506967},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":637113.4106925705},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":675934.81983093708},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":711477.48323520529},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":742479.13513805333},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":773746.95895560121},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":805654.55399000586},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":837646.52248000971},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":870312.45419697964},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C32, Workings_risks!$E$60:$E$170,0))","v":903136.74339244782}]
[null,null,{"$f":"'Option1 (base case)'!C33","v":"Response cost"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":398844.41909644211},{"$f":"INDEX(Workings_risks!K$60:K$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":439250.03206840123},{"$f":"INDEX(Workings_risks!L$60:L$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":486189.57618312561},{"$f":"INDEX(Workings_risks!M$60:M$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":540116.16900924081},{"$f":"INDEX(Workings_risks!N$60:N$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":601999.87414269126},{"$f":"INDEX(Workings_risks!O$60:O$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":675566.85892497643},{"$f":"INDEX(Workings_risks!P$60:P$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":757706.0815964482},{"$f":"INDEX(Workings_risks!Q$60:Q$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":851736.49510736577},{"$f":"INDEX(Workings_risks!R$60:R$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":954857.65594283654},{"$f":"INDEX(Workings_risks!S$60:S$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1064598.3532732455},{"$f":"INDEX(Workings_risks!T$60:T$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1180320.5278490852},{"$f":"INDEX(Workings_risks!U$60:U$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1308514.829395127},{"$f":"INDEX(Workings_risks!V$60:V$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1447944.586652525},{"$f":"INDEX(Workings_risks!W$60:W$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1591455.6433813546},{"$f":"INDEX(Workings_risks!X$60:X$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1727724.3031451914},{"$f":"INDEX(Workings_risks!Y$60:Y$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1858997.0739698352},{"$f":"INDEX(Workings_risks!Z$60:Z$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":1987531.6907725174},{"$f":"INDEX(Workings_risks!AA$60:AA$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2108521.4466085285},{"$f":"INDEX(Workings_risks!AB$60:AB$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2219293.8580103656},{"$f":"INDEX(Workings_risks!AC$60:AC$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2315915.2437689244},{"$f":"INDEX(Workings_risks!AD$60:AD$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2413366.7601404623},{"$f":"INDEX(Workings_risks!AE$60:AE$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2512812.7441159873},{"$f":"INDEX(Workings_risks!AF$60:AF$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2612522.4101969767},{"$f":"INDEX(Workings_risks!AG$60:AG$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2714332.0358506297},{"$f":"INDEX(Workings_risks!AH$60:AH$170, MATCH($A$3&$C33, Workings_risks!$E$60:$E$170,0))","v":2816625.6634192457}]
[null,null,null,null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total risk cost",null,null,null,null,null,{"$f":"SUM(I28:I34)","v":6549970.3466473753},{"$f":"SUM(J28:J34)","v":7202949.883548921},7961749.8245709678,8833025.9439583942,9832106.6880113315,11558760.674837058,12962098.460584441,14568658.072287207,16333258.905796323,18213979.513831459,20199729.423441056,22399748.77012613,24792805.240975007,27255648.471078884,29596109.7453661,31852088.723125577,34061516.487398766,36141207.035681129,38045213.057540007,39705904.645282477,41380834.160216242,43090016.033102222,44803691.736795917,46553489.971919812,48312114.33119072]
[]
["OTHER BENEFITS"]
[]
[]
[null,null,"Reduction in CO2 emissions",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value of reduction in CO2 emissions",null,null,null,"$",null,{"$f":"I41*I7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Reliability in worst-served areas","$/MWh",{"$f":"Assumptions!G94","v":151432.81740793545},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Network resilience","$/MWh",{"$f":"Assumptions!G95","v":24590},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Enabling solar exports","$/MWh",{"$f":"Assumptions!G96","v":88.357719508603083},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Aesthetics","$/customer",{"$f":"Assumptions!G97","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (res)","$/customer min",{"$f":"Assumptions!G98","v":0.35181336539087127},null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (bus)","$/customer min",{"$f":"Assumptions!G99","v":0.35181336539087127},null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Communication","$/customer",{"$f":"Assumptions!G100","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Information accessibility","$/customer",{"$f":"Assumptions!G101","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other benefits 1",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other benefits 2",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total other benefits",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT((I$45:I$52)*($E$45:$E$52))+SUM(I54:I55)+I42","v":0},{"$f":"SUMPRODUCT((J$45:J$52)*($E$45:$E$52))+SUM(J54:J55)+J42","v":0},{"$f":"SUMPRODUCT((K$45:K$52)*($E$45:$E$52))+SUM(K54:K55)+K42","v":0},{"$f":"SUMPRODUCT((L$45:L$52)*($E$45:$E$52))+SUM(L54:L55)+L42","v":0},{"$f":"SUMPRODUCT((M$45:M$52)*($E$45:$E$52))+SUM(M54:M55)+M42","v":0},{"$f":"SUMPRODUCT((N$45:N$52)*($E$45:$E$52))+SUM(N54:N55)+N42","v":0},{"$f":"SUMPRODUCT((O$45:O$52)*($E$45:$E$52))+SUM(O54:O55)+O42","v":0},{"$f":"SUMPRODUCT((P$45:P$52)*($E$45:$E$52))+SUM(P54:P55)+P42","v":0},{"$f":"SUMPRODUCT((Q$45:Q$52)*($E$45:$E$52))+SUM(Q54:Q55)+Q42","v":0},{"$f":"SUMPRODUCT((R$45:R$52)*($E$45:$E$52))+SUM(R54:R55)+R42","v":0},{"$f":"SUMPRODUCT((S$45:S$52)*($E$45:$E$52))+SUM(S54:S55)+S42","v":0},{"$f":"SUMPRODUCT((T$45:T$52)*($E$45:$E$52))+SUM(T54:T55)+T42","v":0},{"$f":"SUMPRODUCT((U$45:U$52)*($E$45:$E$52))+SUM(U54:U55)+U42","v":0},{"$f":"SUMPRODUCT((V$45:V$52)*($E$45:$E$52))+SUM(V54:V55)+V42","v":0},{"$f":"SUMPRODUCT((W$45:W$52)*($E$45:$E$52))+SUM(W54:W55)+W42","v":0},{"$f":"SUMPRODUCT((X$45:X$52)*($E$45:$E$52))+SUM(X54:X55)+X42","v":0},{"$f":"SUMPRODUCT((Y$45:Y$52)*($E$45:$E$52))+SUM(Y54:Y55)+Y42","v":0},{"$f":"SUMPRODUCT((Z$45:Z$52)*($E$45:$E$52))+SUM(Z54:Z55)+Z42","v":0},{"$f":"SUMPRODUCT((AA$45:AA$52)*($E$45:$E$52))+SUM(AA54:AA55)+AA42","v":0},{"$f":"SUMPRODUCT((AB$45:AB$52)*($E$45:$E$52))+SUM(AB54:AB55)+AB42","v":0},{"$f":"SUMPRODUCT((AC$45:AC$52)*($E$45:$E$52))+SUM(AC54:AC55)+AC42","v":0},{"$f":"SUMPRODUCT((AD$45:AD$52)*($E$45:$E$52))+SUM(AD54:AD55)+AD42","v":0},{"$f":"SUMPRODUCT((AE$45:AE$52)*($E$45:$E$52))+SUM(AE54:AE55)+AE42","v":0},{"$f":"SUMPRODUCT((AF$45:AF$52)*($E$45:$E$52))+SUM(AF54:AF55)+AF42","v":0},{"$f":"SUMPRODUCT((AG$45:AG$52)*($E$45:$E$52))+SUM(AG54:AG55)+AG42","v":0}]
[]
[]
["SUMMARY"]
[]
[]
[]
[null,null,{"$f":"'Option1 (base case)'!C64","v":"Risks mitigated vs base case"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!I36-I36)","v":330892.18500872888},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!J36-J36)","v":375815.73549296614},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!K36-K36)","v":427757.94208168145},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!L36-L36)","v":487941.52873837203},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!M36-M36)","v":557820.59831791557},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!N36-N36)","v":59869.000103190541},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!O36-O36)","v":69348.985890602693},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!P36-P36)","v":80134.107474051416},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Q36-Q36)","v":89028.552049318328},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!R36-R36)","v":95424.915030036122},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!S36-S36)","v":99453.648464933038},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!T36-T36)","v":103644.55740186572},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!U36-U36)","v":107966.97485271096},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!V36-V36)","v":112697.58320304379},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!W36-W36)","v":115133.22924669832},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!X36-X36)","v":116052.42110885307},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Y36-Y36)","v":116407.86863686144},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Z36-Z36)","v":116791.92048610002},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AA36-AA36)","v":117206.92193114758},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AB36-AB36)","v":117655.41277977079},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AC36-AC36)","v":118140.14362960309},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AD36-AD36)","v":118664.09349022806},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AE36-AE36)","v":119230.48888521641},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AF36-AF36)","v":119775.12445593625},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AG36-AG36)","v":119775.1244559437}]
[]
[null,null,"Capital expenditure"]
[null,null,{"$f":"C14","v":"Condition assessment of top 30 delta risk cable sections"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I14","v":-1000000},-1000000,-1000000,-1000000,-1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C15","v":"Replacement of poor condition cable sections"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I15","v":0},-462722.11470000003,-462722.11470000003,-462722.11470000003,-462722.11470000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C16","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cumulative capex"]
[null,null,{"$f":"C14","v":"Condition assessment of top 30 delta risk cable sections"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I67:I67))-SUMPRODUCT(($I67:I67)*($I$6:I$6<=(I$6-$E14)))","v":-1000000},{"$f":"SUMPRODUCT(($I67:J67))-SUMPRODUCT(($I67:J67)*($I$6:J$6<=(J$6-$E14)))","v":-1000000},{"$f":"SUMPRODUCT(($I67:K67))-SUMPRODUCT(($I67:K67)*($I$6:K$6<=(K$6-$E14)))","v":-1000000},{"$f":"SUMPRODUCT(($I67:L67))-SUMPRODUCT(($I67:L67)*($I$6:L$6<=(L$6-$E14)))","v":-1000000},{"$f":"SUMPRODUCT(($I67:M67))-SUMPRODUCT(($I67:M67)*($I$6:M$6<=(M$6-$E14)))","v":-1000000},{"$f":"SUMPRODUCT(($I67:N67))-SUMPRODUCT(($I67:N67)*($I$6:N$6<=(N$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:O67))-SUMPRODUCT(($I67:O67)*($I$6:O$6<=(O$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:P67))-SUMPRODUCT(($I67:P67)*($I$6:P$6<=(P$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Q67))-SUMPRODUCT(($I67:Q67)*($I$6:Q$6<=(Q$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:R67))-SUMPRODUCT(($I67:R67)*($I$6:R$6<=(R$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:S67))-SUMPRODUCT(($I67:S67)*($I$6:S$6<=(S$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:T67))-SUMPRODUCT(($I67:T67)*($I$6:T$6<=(T$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:U67))-SUMPRODUCT(($I67:U67)*($I$6:U$6<=(U$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:V67))-SUMPRODUCT(($I67:V67)*($I$6:V$6<=(V$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:W67))-SUMPRODUCT(($I67:W67)*($I$6:W$6<=(W$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:X67))-SUMPRODUCT(($I67:X67)*($I$6:X$6<=(X$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Y67))-SUMPRODUCT(($I67:Y67)*($I$6:Y$6<=(Y$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Z67))-SUMPRODUCT(($I67:Z67)*($I$6:Z$6<=(Z$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AA67))-SUMPRODUCT(($I67:AA67)*($I$6:AA$6<=(AA$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AB67))-SUMPRODUCT(($I67:AB67)*($I$6:AB$6<=(AB$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AC67))-SUMPRODUCT(($I67:AC67)*($I$6:AC$6<=(AC$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AD67))-SUMPRODUCT(($I67:AD67)*($I$6:AD$6<=(AD$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AE67))-SUMPRODUCT(($I67:AE67)*($I$6:AE$6<=(AE$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AF67))-SUMPRODUCT(($I67:AF67)*($I$6:AF$6<=(AF$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AG67))-SUMPRODUCT(($I67:AG67)*($I$6:AG$6<=(AG$6-$E14)))","v":0}]
[null,null,{"$f":"C15","v":"Replacement of poor condition cable sections"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I68:I68))-SUMPRODUCT(($I68:I68)*($I$6:I$6<=(I$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:J68))-SUMPRODUCT(($I68:J68)*($I$6:J$6<=(J$6-$E15)))","v":-462722.11470000003},{"$f":"SUMPRODUCT(($I68:K68))-SUMPRODUCT(($I68:K68)*($I$6:K$6<=(K$6-$E15)))","v":-925444.22940000007},{"$f":"SUMPRODUCT(($I68:L68))-SUMPRODUCT(($I68:L68)*($I$6:L$6<=(L$6-$E15)))","v":-1388166.3441000001},{"$f":"SUMPRODUCT(($I68:M68))-SUMPRODUCT(($I68:M68)*($I$6:M$6<=(M$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:N68))-SUMPRODUCT(($I68:N68)*($I$6:N$6<=(N$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:O68))-SUMPRODUCT(($I68:O68)*($I$6:O$6<=(O$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:P68))-SUMPRODUCT(($I68:P68)*($I$6:P$6<=(P$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:Q68))-SUMPRODUCT(($I68:Q68)*($I$6:Q$6<=(Q$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:R68))-SUMPRODUCT(($I68:R68)*($I$6:R$6<=(R$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:S68))-SUMPRODUCT(($I68:S68)*($I$6:S$6<=(S$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:T68))-SUMPRODUCT(($I68:T68)*($I$6:T$6<=(T$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:U68))-SUMPRODUCT(($I68:U68)*($I$6:U$6<=(U$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:V68))-SUMPRODUCT(($I68:V68)*($I$6:V$6<=(V$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:W68))-SUMPRODUCT(($I68:W68)*($I$6:W$6<=(W$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:X68))-SUMPRODUCT(($I68:X68)*($I$6:X$6<=(X$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:Y68))-SUMPRODUCT(($I68:Y68)*($I$6:Y$6<=(Y$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:Z68))-SUMPRODUCT(($I68:Z68)*($I$6:Z$6<=(Z$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:AA68))-SUMPRODUCT(($I68:AA68)*($I$6:AA$6<=(AA$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:AB68))-SUMPRODUCT(($I68:AB68)*($I$6:AB$6<=(AB$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:AC68))-SUMPRODUCT(($I68:AC68)*($I$6:AC$6<=(AC$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:AD68))-SUMPRODUCT(($I68:AD68)*($I$6:AD$6<=(AD$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:AE68))-SUMPRODUCT(($I68:AE68)*($I$6:AE$6<=(AE$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:AF68))-SUMPRODUCT(($I68:AF68)*($I$6:AF$6<=(AF$6-$E15)))","v":-1850888.4588000001},{"$f":"SUMPRODUCT(($I68:AG68))-SUMPRODUCT(($I68:AG68)*($I$6:AG$6<=(AG$6-$E15)))","v":-1850888.4588000001}]
[null,null,{"$f":"C16","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I69:I69))-SUMPRODUCT(($I69:I69)*($I$6:I$6<=(I$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:J69))-SUMPRODUCT(($I69:J69)*($I$6:J$6<=(J$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:K69))-SUMPRODUCT(($I69:K69)*($I$6:K$6<=(K$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:L69))-SUMPRODUCT(($I69:L69)*($I$6:L$6<=(L$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:M69))-SUMPRODUCT(($I69:M69)*($I$6:M$6<=(M$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:N69))-SUMPRODUCT(($I69:N69)*($I$6:N$6<=(N$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:O69))-SUMPRODUCT(($I69:O69)*($I$6:O$6<=(O$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:P69))-SUMPRODUCT(($I69:P69)*($I$6:P$6<=(P$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Q69))-SUMPRODUCT(($I69:Q69)*($I$6:Q$6<=(Q$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:R69))-SUMPRODUCT(($I69:R69)*($I$6:R$6<=(R$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:S69))-SUMPRODUCT(($I69:S69)*($I$6:S$6<=(S$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:T69))-SUMPRODUCT(($I69:T69)*($I$6:T$6<=(T$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:U69))-SUMPRODUCT(($I69:U69)*($I$6:U$6<=(U$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:V69))-SUMPRODUCT(($I69:V69)*($I$6:V$6<=(V$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:W69))-SUMPRODUCT(($I69:W69)*($I$6:W$6<=(W$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:X69))-SUMPRODUCT(($I69:X69)*($I$6:X$6<=(X$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Y69))-SUMPRODUCT(($I69:Y69)*($I$6:Y$6<=(Y$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Z69))-SUMPRODUCT(($I69:Z69)*($I$6:Z$6<=(Z$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AA69))-SUMPRODUCT(($I69:AA69)*($I$6:AA$6<=(AA$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AB69))-SUMPRODUCT(($I69:AB69)*($I$6:AB$6<=(AB$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AC69))-SUMPRODUCT(($I69:AC69)*($I$6:AC$6<=(AC$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AD69))-SUMPRODUCT(($I69:AD69)*($I$6:AD$6<=(AD$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AE69))-SUMPRODUCT(($I69:AE69)*($I$6:AE$6<=(AE$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AF69))-SUMPRODUCT(($I69:AF69)*($I$6:AF$6<=(AF$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AG69))-SUMPRODUCT(($I69:AG69)*($I$6:AG$6<=(AG$6-$E16)))","v":0}]
[]
[null,null,"Annualised capex"]
[null,null,{"$f":"$C$76&\" - \"&C14","v":"Annualised capex - Condition assessment of top 30 delta risk cable sections"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E14=0,0,-PMT(real_disc, $E14,H72,))","v":0},-1035000.0000000002,-1035000.0000000002,-1035000.0000000002,-1035000.0000000002,-1035000.0000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C15","v":"Annualised capex - Replacement of poor condition cable sections"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E15=0,0,-PMT(real_disc, $E15,H73,))","v":0},0,-18549.891632699029,-37099.783265398059,-55649.674898097095,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117]
[null,null,{"$f":"$C$76&\" - \"&C16","v":"Annualised capex - "},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E16=0,0,-PMT(real_disc, $E16,H74,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I77:I79)","v":0},{"$f":"SUM(J77:J79)","v":-1035000.0000000002},-1053549.8916326992,-1072099.7832653983,-1090649.6748980973,-1109199.5665307962,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,{"$f":"SUM(AC77:AC79)","v":-74199.566530796117},{"$f":"SUM(AD77:AD79)","v":-74199.566530796117},{"$f":"SUM(AE77:AE79)","v":-74199.566530796117},{"$f":"SUM(AF77:AF79)","v":-74199.566530796117},{"$f":"SUM(AG77:AG79)","v":-74199.566530796117}]
[]
[null,null,"Annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I80","v":0},{"$f":"J80","v":-1035000.0000000002},-1053549.8916326992,-1072099.7832653983,-1090649.6748980973,-1109199.5665307962,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,{"$f":"AC80","v":-74199.566530796117},{"$f":"AD80","v":-74199.566530796117},{"$f":"AE80","v":-74199.566530796117},{"$f":"AF80","v":-74199.566530796117},{"$f":"AG80","v":-74199.566530796117}]
[null,null,"Operating expenditure",null,null,null,"2023-12-31",null,{"$f":"-I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Risk mitigated",null,null,null,"2023-12-31",null,{"$f":"I64","v":330892.18500872888},{"$f":"J64","v":375815.73549296614},427757.94208168145,487941.52873837203,557820.59831791557,59869.000103190541,69348.985890602693,80134.107474051416,89028.552049318328,95424.915030036122,99453.648464933038,103644.55740186572,107966.97485271096,112697.58320304379,115133.22924669832,116052.42110885307,116407.86863686144,116791.92048610002,117206.92193114758,117655.41277977079,{"$f":"AC64","v":118140.14362960309},{"$f":"AD64","v":118664.09349022806},{"$f":"AE64","v":119230.48888521641},{"$f":"AF64","v":119775.12445593625},{"$f":"AG64","v":119775.1244559437}]
[null,null,"Other benefits value",null,null,null,"2023-12-31",null,{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net benefits",null,null,null,"2023-12-31",null,{"$f":"SUM(I82:I86)","v":330892.18500872888},-659184.2645070341,-625791.94955101772,-584158.25452702632,-532829.07658018172,-1049330.5664276057,-4850.5806401934242,5934.5409432552988,14828.985518522211,21225.348499240004,25254.081934136921,29444.990871069604,33767.408321914845,38498.016672247672,40933.662715902203,41852.854578056955,42208.302106065326,42592.353955303901,43007.355400351458,43455.846248974674,{"$f":"SUM(AC82:AC86)","v":43940.577098806971},{"$f":"SUM(AD82:AD86)","v":44464.52695943194},{"$f":"SUM(AE82:AE86)","v":45030.922354420298},{"$f":"SUM(AF82:AF86)","v":45575.557925140136},{"$f":"SUM(AG82:AG86)","v":45575.557925147587}]
[]
[]
[null,null,"First capex year",null,null,null,{"$f":"IF(SUM($I17:$AG17)=0,0,(INDEX(I$6:AG$6,MATCH(TRUE,INDEX($I17:$AG17<>0,),0))))","v":1}]
[]
[null,null,"First year",null,null,null,{"$f":"IF(_xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0)=0, $A$4, _xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0))","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[]
[]
["NPV",null,"Net benefits",null,null,null,{"$f":"PROPER($A$3)&A106","v":"Option 4NPV"},null,{"$f":"I87","v":330892.18500872888},{"$f":"J87","v":-659184.2645070341},-625791.94955101772,-584158.25452702632,-532829.07658018172,-1049330.5664276057,-4850.5806401934242,5934.5409432552988,14828.985518522211,21225.348499240004,25254.081934136921,29444.990871069604,33767.408321914845,38498.016672247672,40933.662715902203,41852.854578056955,42208.302106065326,42592.353955303901,43007.355400351458,43455.846248974674,43940.577098806971,44464.52695943194,45030.922354420298,45575.557925140136,45575.557925147587]
[null,null,"Total annualised capex",null,null,null,null,null,{"$f":"I82","v":0},{"$f":"J82","v":-1035000.0000000002},-1053549.8916326992,-1072099.7832653983,-1090649.6748980973,-1109199.5665307962,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117,-74199.566530796117]
[null,null,"Total benefits",null,null,null,null,null,{"$f":"SUM(I84:I85)","v":330892.18500872888},{"$f":"SUM(J84:J85)","v":375815.73549296614},427757.94208168145,487941.52873837203,557820.59831791557,59869.000103190541,69348.985890602693,80134.107474051416,89028.552049318328,95424.915030036122,99453.648464933038,103644.55740186572,107966.97485271096,112697.58320304379,115133.22924669832,116052.42110885307,116407.86863686144,116791.92048610002,117206.92193114758,117655.41277977079,118140.14362960309,118664.09349022806,119230.48888521641,119775.12445593625,119775.1244559437]
[null,null,null,{"$f":"Assumptions!G110","v":"Capex"},{"$f":"Assumptions!H110","v":"Total benefits"}]
[{"$f":"\"sens\"&Assumptions!B111","v":"sens1"},null,{"$f":"Assumptions!C111","v":"Capex 10% higher"},{"$f":"Assumptions!G111","v":0.1},{"$f":"Assumptions!H111","v":0},null,{"$f":"PROPER($A$3)&A110","v":"Option 4sens1"},null,{"$f":"I$106+IF($C110<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D110:$E110))),0)","v":330892.18500872888},{"$f":"J$106+IF($C110<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D110:$E110))),0)","v":-762684.2645070341},{"$f":"K$106+IF($C110<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D110:$E110))),0)","v":-731146.93871428771},{"$f":"L$106+IF($C110<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D110:$E110))),0)","v":-691368.23285356618},{"$f":"M$106+IF($C110<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D110:$E110))),0)","v":-641894.04406999145},{"$f":"N$106+IF($C110<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D110:$E110))),0)","v":-1160250.5230806854},{"$f":"O$106+IF($C110<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D110:$E110))),0)","v":-12270.537293273035},{"$f":"P$106+IF($C110<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D110:$E110))),0)","v":-1485.4157098243131},{"$f":"Q$106+IF($C110<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D110:$E110))),0)","v":7409.0288654425995},{"$f":"R$106+IF($C110<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D110:$E110))),0)","v":13805.391846160393},{"$f":"S$106+IF($C110<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D110:$E110))),0)","v":17834.12528105731},{"$f":"T$106+IF($C110<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D110:$E110))),0)","v":22025.034217989993},{"$f":"U$106+IF($C110<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D110:$E110))),0)","v":26347.451668835234},{"$f":"V$106+IF($C110<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D110:$E110))),0)","v":31078.060019168061},{"$f":"W$106+IF($C110<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D110:$E110))),0)","v":33513.706062822588},{"$f":"X$106+IF($C110<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D110:$E110))),0)","v":34432.89792497734},{"$f":"Y$106+IF($C110<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D110:$E110))),0)","v":34788.345452985712},{"$f":"Z$106+IF($C110<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D110:$E110))),0)","v":35172.397302224286},{"$f":"AA$106+IF($C110<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D110:$E110))),0)","v":35587.398747271844},{"$f":"AB$106+IF($C110<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D110:$E110))),0)","v":36035.88959589506},{"$f":"AC$106+IF($C110<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D110:$E110))),0)","v":36520.620445727356},{"$f":"AD$106+IF($C110<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D110:$E110))),0)","v":37044.570306352325},{"$f":"AE$106+IF($C110<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D110:$E110))),0)","v":37610.965701340683},{"$f":"AF$106+IF($C110<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D110:$E110))),0)","v":38155.601272060521},{"$f":"AG$106+IF($C110<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D110:$E110))),0)","v":38155.601272067972}]
[{"$f":"\"sens\"&Assumptions!B112","v":"sens2"},null,{"$f":"Assumptions!C112","v":"Capex 10% lower"},{"$f":"Assumptions!G112","v":-0.1},{"$f":"Assumptions!H112","v":0},null,{"$f":"PROPER($A$3)&A111","v":"Option 4sens2"},null,{"$f":"I$106+IF($C111<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D111:$E111))),0)","v":330892.18500872888},{"$f":"J$106+IF($C111<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D111:$E111))),0)","v":-555684.2645070341},{"$f":"K$106+IF($C111<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D111:$E111))),0)","v":-520436.96038774779},{"$f":"L$106+IF($C111<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D111:$E111))),0)","v":-476948.27620048646},{"$f":"M$106+IF($C111<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D111:$E111))),0)","v":-423764.10909037199},{"$f":"N$106+IF($C111<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D111:$E111))),0)","v":-938410.60977452609},{"$f":"O$106+IF($C111<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D111:$E111))),0)","v":2569.3760128861877},{"$f":"P$106+IF($C111<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D111:$E111))),0)","v":13354.49759633491},{"$f":"Q$106+IF($C111<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D111:$E111))),0)","v":22248.942171601822},{"$f":"R$106+IF($C111<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D111:$E111))),0)","v":28645.305152319615},{"$f":"S$106+IF($C111<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D111:$E111))),0)","v":32674.038587216532},{"$f":"T$106+IF($C111<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D111:$E111))),0)","v":36864.947524149218},{"$f":"U$106+IF($C111<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D111:$E111))),0)","v":41187.36497499446},{"$f":"V$106+IF($C111<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D111:$E111))),0)","v":45917.973325327286},{"$f":"W$106+IF($C111<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D111:$E111))),0)","v":48353.619368981817},{"$f":"X$106+IF($C111<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D111:$E111))),0)","v":49272.811231136569},{"$f":"Y$106+IF($C111<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D111:$E111))),0)","v":49628.258759144941},{"$f":"Z$106+IF($C111<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D111:$E111))),0)","v":50012.310608383516},{"$f":"AA$106+IF($C111<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D111:$E111))),0)","v":50427.312053431073},{"$f":"AB$106+IF($C111<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D111:$E111))),0)","v":50875.802902054289},{"$f":"AC$106+IF($C111<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D111:$E111))),0)","v":51360.533751886585},{"$f":"AD$106+IF($C111<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D111:$E111))),0)","v":51884.483612511554},{"$f":"AE$106+IF($C111<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D111:$E111))),0)","v":52450.879007499912},{"$f":"AF$106+IF($C111<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D111:$E111))),0)","v":52995.514578219751},{"$f":"AG$106+IF($C111<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D111:$E111))),0)","v":52995.514578227201}]
[{"$f":"\"sens\"&Assumptions!B113","v":"sens3"},null,{"$f":"Assumptions!C113","v":"Total benefits 10% higher"},{"$f":"Assumptions!G113","v":0},{"$f":"Assumptions!H113","v":0.1},null,"Option 4sens3",null,{"$f":"I$106+IF($C112<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D112:$E112))),0)","v":363981.40350960178},{"$f":"J$106+IF($C112<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D112:$E112))),0)","v":-621602.6909577375},{"$f":"K$106+IF($C112<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D112:$E112))),0)","v":-583016.15534284955},{"$f":"L$106+IF($C112<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D112:$E112))),0)","v":-535364.10165318917},{"$f":"M$106+IF($C112<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D112:$E112))),0)","v":-477047.01674839016},{"$f":"N$106+IF($C112<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D112:$E112))),0)","v":-1043343.6664172866},{"$f":"O$106+IF($C112<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D112:$E112))),0)","v":2084.3179488668457},{"$f":"P$106+IF($C112<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D112:$E112))),0)","v":13947.95169066044},{"$f":"Q$106+IF($C112<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D112:$E112))),0)","v":23731.840723454043},{"$f":"R$106+IF($C112<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D112:$E112))),0)","v":30767.840002243618},{"$f":"S$106+IF($C112<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D112:$E112))),0)","v":35199.446780630227},{"$f":"T$106+IF($C112<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D112:$E112))),0)","v":39809.446611256179},{"$f":"U$106+IF($C112<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D112:$E112))),0)","v":44564.105807185944},{"$f":"V$106+IF($C112<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D112:$E112))),0)","v":49767.774992552047},{"$f":"W$106+IF($C112<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D112:$E112))),0)","v":52446.985640572035},{"$f":"X$106+IF($C112<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D112:$E112))),0)","v":53458.096688942263},{"$f":"Y$106+IF($C112<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D112:$E112))),0)","v":53849.088969751472},{"$f":"Z$106+IF($C112<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D112:$E112))),0)","v":54271.5460039139},{"$f":"AA$106+IF($C112<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D112:$E112))),0)","v":54728.047593466217},{"$f":"AB$106+IF($C112<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D112:$E112))),0)","v":55221.387526951752},{"$f":"AC$106+IF($C112<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D112:$E112))),0)","v":55754.591461767282},{"$f":"AD$106+IF($C112<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D112:$E112))),0)","v":56330.936308454744},{"$f":"AE$106+IF($C112<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D112:$E112))),0)","v":56953.971242941938},{"$f":"AF$106+IF($C112<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D112:$E112))),0)","v":57553.07037073376},{"$f":"AG$106+IF($C112<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D112:$E112))),0)","v":57553.07037074196}]
[{"$f":"\"sens\"&Assumptions!B114","v":"sens4"},null,{"$f":"Assumptions!C114","v":"Total benefits 10% lower"},{"$f":"Assumptions!G114","v":0},{"$f":"Assumptions!H114","v":-0.1},null,"Option 4sens4",null,{"$f":"I$106+IF($C113<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D113:$E113))),0)","v":297802.96650785598},{"$f":"J$106+IF($C113<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D113:$E113))),0)","v":-696765.83805633069},{"$f":"K$106+IF($C113<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D113:$E113))),0)","v":-668567.74375918589},{"$f":"L$106+IF($C113<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D113:$E113))),0)","v":-632952.40740086348},{"$f":"M$106+IF($C113<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D113:$E113))),0)","v":-588611.13641197328},{"$f":"N$106+IF($C113<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D113:$E113))),0)","v":-1055317.4664379247},{"$f":"O$106+IF($C113<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D113:$E113))),0)","v":-11785.479229253695},{"$f":"P$106+IF($C113<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D113:$E113))),0)","v":-2078.8698041498428},{"$f":"Q$106+IF($C113<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D113:$E113))),0)","v":5926.1303135903781},{"$f":"R$106+IF($C113<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D113:$E113))),0)","v":11682.856996236393},{"$f":"S$106+IF($C113<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D113:$E113))),0)","v":15308.717087643616},{"$f":"T$106+IF($C113<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D113:$E113))),0)","v":19080.535130883029},{"$f":"U$106+IF($C113<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D113:$E113))),0)","v":22970.710836643746},{"$f":"V$106+IF($C113<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D113:$E113))),0)","v":27228.258351943292},{"$f":"W$106+IF($C113<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D113:$E113))),0)","v":29420.339791232371},{"$f":"X$106+IF($C113<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D113:$E113))),0)","v":30247.612467171646},{"$f":"Y$106+IF($C113<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D113:$E113))),0)","v":30567.515242379181},{"$f":"Z$106+IF($C113<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D113:$E113))),0)","v":30913.161906693898},{"$f":"AA$106+IF($C113<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D113:$E113))),0)","v":31286.663207236699},{"$f":"AB$106+IF($C113<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D113:$E113))),0)","v":31690.304970997597},{"$f":"AC$106+IF($C113<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D113:$E113))),0)","v":32126.562735846659},{"$f":"AD$106+IF($C113<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D113:$E113))),0)","v":32598.117610409136},{"$f":"AE$106+IF($C113<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D113:$E113))),0)","v":33107.873465898658},{"$f":"AF$106+IF($C113<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D113:$E113))),0)","v":33598.045479546512},{"$f":"AG$106+IF($C113<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D113:$E113))),0)","v":33598.045479553213}]
[{"$f":"\"sens\"&Assumptions!B115","v":"sens5"},null,{"$f":"Assumptions!C115","v":"Capex 10% higher & total benefits 10% lower"},{"$f":"Assumptions!G115","v":0.1},{"$f":"Assumptions!H115","v":-0.1},null,"Option 4sens5",null,{"$f":"I$106+IF($C114<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D114:$E114))),0)","v":297802.96650785598},{"$f":"J$106+IF($C114<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D114:$E114))),0)","v":-800265.8380563308},{"$f":"K$106+IF($C114<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D114:$E114))),0)","v":-773922.73292245576},{"$f":"L$106+IF($C114<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D114:$E114))),0)","v":-740162.38572740334},{"$f":"M$106+IF($C114<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D114:$E114))),0)","v":-697676.103901783},{"$f":"N$106+IF($C114<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D114:$E114))),0)","v":-1166237.4230910044},{"$f":"O$106+IF($C114<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D114:$E114))),0)","v":-19205.435882333306},{"$f":"P$106+IF($C114<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D114:$E114))),0)","v":-9498.8264572294538},{"$f":"Q$106+IF($C114<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D114:$E114))),0)","v":-1493.8263394892347},{"$f":"R$106+IF($C114<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D114:$E114))),0)","v":4262.9003431567799},{"$f":"S$106+IF($C114<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D114:$E114))),0)","v":7888.7604345640029},{"$f":"T$106+IF($C114<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D114:$E114))),0)","v":11660.578477803418},{"$f":"U$106+IF($C114<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D114:$E114))),0)","v":15550.754183564135},{"$f":"V$106+IF($C114<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D114:$E114))),0)","v":19808.301698863681},{"$f":"W$106+IF($C114<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D114:$E114))),0)","v":22000.38313815276},{"$f":"X$106+IF($C114<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D114:$E114))),0)","v":22827.655814092035},{"$f":"Y$106+IF($C114<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D114:$E114))),0)","v":23147.55858929957},{"$f":"Z$106+IF($C114<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D114:$E114))),0)","v":23493.205253614287},{"$f":"AA$106+IF($C114<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D114:$E114))),0)","v":23866.706554157088},{"$f":"AB$106+IF($C114<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D114:$E114))),0)","v":24270.348317917982},{"$f":"AC$106+IF($C114<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D114:$E114))),0)","v":24706.606082767048},{"$f":"AD$106+IF($C114<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D114:$E114))),0)","v":25178.160957329521},{"$f":"AE$106+IF($C114<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D114:$E114))),0)","v":25687.916812819043},{"$f":"AF$106+IF($C114<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D114:$E114))),0)","v":26178.088826466897},{"$f":"AG$106+IF($C114<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D114:$E114))),0)","v":26178.088826473602}]
[{"$f":"\"sens\"&Assumptions!B116","v":"sens"},null,{"$f":"Assumptions!C116","v":0},{"$f":"Assumptions!G116","v":0},{"$f":"Assumptions!H116","v":0},null,"Option 4sens",null,{"$f":"I$106+IF($C115<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D115:$E115))),0)","v":330892.18500872888},{"$f":"J$106+IF($C115<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D115:$E115))),0)","v":-659184.2645070341},{"$f":"K$106+IF($C115<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D115:$E115))),0)","v":-625791.94955101772},{"$f":"L$106+IF($C115<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D115:$E115))),0)","v":-584158.25452702632},{"$f":"M$106+IF($C115<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D115:$E115))),0)","v":-532829.07658018172},{"$f":"N$106+IF($C115<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D115:$E115))),0)","v":-1049330.5664276057},{"$f":"O$106+IF($C115<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D115:$E115))),0)","v":-4850.5806401934242},{"$f":"P$106+IF($C115<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D115:$E115))),0)","v":5934.5409432552988},{"$f":"Q$106+IF($C115<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D115:$E115))),0)","v":14828.985518522211},{"$f":"R$106+IF($C115<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D115:$E115))),0)","v":21225.348499240004},{"$f":"S$106+IF($C115<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D115:$E115))),0)","v":25254.081934136921},{"$f":"T$106+IF($C115<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D115:$E115))),0)","v":29444.990871069604},{"$f":"U$106+IF($C115<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D115:$E115))),0)","v":33767.408321914845},{"$f":"V$106+IF($C115<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D115:$E115))),0)","v":38498.016672247672},{"$f":"W$106+IF($C115<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D115:$E115))),0)","v":40933.662715902203},{"$f":"X$106+IF($C115<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D115:$E115))),0)","v":41852.854578056955},{"$f":"Y$106+IF($C115<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D115:$E115))),0)","v":42208.302106065326},{"$f":"Z$106+IF($C115<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D115:$E115))),0)","v":42592.353955303901},{"$f":"AA$106+IF($C115<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D115:$E115))),0)","v":43007.355400351458},{"$f":"AB$106+IF($C115<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D115:$E115))),0)","v":43455.846248974674},{"$f":"AC$106+IF($C115<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D115:$E115))),0)","v":43940.577098806971},{"$f":"AD$106+IF($C115<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D115:$E115))),0)","v":44464.52695943194},{"$f":"AE$106+IF($C115<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D115:$E115))),0)","v":45030.922354420298},{"$f":"AF$106+IF($C115<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D115:$E115))),0)","v":45575.557925140136},{"$f":"AG$106+IF($C115<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D115:$E115))),0)","v":45575.557925147587}]
[{"$f":"\"sens\"&Assumptions!B117","v":"sens"},null,{"$f":"Assumptions!C117","v":0},{"$f":"Assumptions!G117","v":0},{"$f":"Assumptions!H117","v":0},null,"Option 4sens",null,{"$f":"I$106+IF($C116<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D116:$E116))),0)","v":330892.18500872888},{"$f":"J$106+IF($C116<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D116:$E116))),0)","v":-659184.2645070341},{"$f":"K$106+IF($C116<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D116:$E116))),0)","v":-625791.94955101772},{"$f":"L$106+IF($C116<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D116:$E116))),0)","v":-584158.25452702632},{"$f":"M$106+IF($C116<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D116:$E116))),0)","v":-532829.07658018172},{"$f":"N$106+IF($C116<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D116:$E116))),0)","v":-1049330.5664276057},{"$f":"O$106+IF($C116<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D116:$E116))),0)","v":-4850.5806401934242},{"$f":"P$106+IF($C116<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D116:$E116))),0)","v":5934.5409432552988},{"$f":"Q$106+IF($C116<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D116:$E116))),0)","v":14828.985518522211},{"$f":"R$106+IF($C116<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D116:$E116))),0)","v":21225.348499240004},{"$f":"S$106+IF($C116<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D116:$E116))),0)","v":25254.081934136921},{"$f":"T$106+IF($C116<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D116:$E116))),0)","v":29444.990871069604},{"$f":"U$106+IF($C116<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D116:$E116))),0)","v":33767.408321914845},{"$f":"V$106+IF($C116<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D116:$E116))),0)","v":38498.016672247672},{"$f":"W$106+IF($C116<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D116:$E116))),0)","v":40933.662715902203},{"$f":"X$106+IF($C116<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D116:$E116))),0)","v":41852.854578056955},{"$f":"Y$106+IF($C116<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D116:$E116))),0)","v":42208.302106065326},{"$f":"Z$106+IF($C116<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D116:$E116))),0)","v":42592.353955303901},{"$f":"AA$106+IF($C116<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D116:$E116))),0)","v":43007.355400351458},{"$f":"AB$106+IF($C116<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D116:$E116))),0)","v":43455.846248974674},{"$f":"AC$106+IF($C116<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D116:$E116))),0)","v":43940.577098806971},{"$f":"AD$106+IF($C116<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D116:$E116))),0)","v":44464.52695943194},{"$f":"AE$106+IF($C116<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D116:$E116))),0)","v":45030.922354420298},{"$f":"AF$106+IF($C116<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D116:$E116))),0)","v":45575.557925140136},{"$f":"AG$106+IF($C116<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D116:$E116))),0)","v":45575.557925147587}]
[{"$f":"\"sens\"&Assumptions!B118","v":"sens"},null,{"$f":"Assumptions!C118","v":0},{"$f":"Assumptions!G118","v":0},{"$f":"Assumptions!H118","v":0},null,"Option 4sens",null,{"$f":"I$106+IF($C117<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D117:$E117))),0)","v":330892.18500872888},{"$f":"J$106+IF($C117<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D117:$E117))),0)","v":-659184.2645070341},{"$f":"K$106+IF($C117<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D117:$E117))),0)","v":-625791.94955101772},{"$f":"L$106+IF($C117<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D117:$E117))),0)","v":-584158.25452702632},{"$f":"M$106+IF($C117<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D117:$E117))),0)","v":-532829.07658018172},{"$f":"N$106+IF($C117<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D117:$E117))),0)","v":-1049330.5664276057},{"$f":"O$106+IF($C117<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D117:$E117))),0)","v":-4850.5806401934242},{"$f":"P$106+IF($C117<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D117:$E117))),0)","v":5934.5409432552988},{"$f":"Q$106+IF($C117<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D117:$E117))),0)","v":14828.985518522211},{"$f":"R$106+IF($C117<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D117:$E117))),0)","v":21225.348499240004},{"$f":"S$106+IF($C117<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D117:$E117))),0)","v":25254.081934136921},{"$f":"T$106+IF($C117<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D117:$E117))),0)","v":29444.990871069604},{"$f":"U$106+IF($C117<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D117:$E117))),0)","v":33767.408321914845},{"$f":"V$106+IF($C117<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D117:$E117))),0)","v":38498.016672247672},{"$f":"W$106+IF($C117<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D117:$E117))),0)","v":40933.662715902203},{"$f":"X$106+IF($C117<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D117:$E117))),0)","v":41852.854578056955},{"$f":"Y$106+IF($C117<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D117:$E117))),0)","v":42208.302106065326},{"$f":"Z$106+IF($C117<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D117:$E117))),0)","v":42592.353955303901},{"$f":"AA$106+IF($C117<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D117:$E117))),0)","v":43007.355400351458},{"$f":"AB$106+IF($C117<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D117:$E117))),0)","v":43455.846248974674},{"$f":"AC$106+IF($C117<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D117:$E117))),0)","v":43940.577098806971},{"$f":"AD$106+IF($C117<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D117:$E117))),0)","v":44464.52695943194},{"$f":"AE$106+IF($C117<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D117:$E117))),0)","v":45030.922354420298},{"$f":"AF$106+IF($C117<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D117:$E117))),0)","v":45575.557925140136},{"$f":"AG$106+IF($C117<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D117:$E117))),0)","v":45575.557925147587}]

{"sheet":"Option5","index":7,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
["OPTION 5",null,{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(A3,_xlfn.ANCHORARRAY( Assumptions!$C$14),0))","v":"Replace highest 5 delta risk cable sections and monitor further 10"}]
[{"$f":"(INDEX(Data!$D$9:$D$13, MATCH(A3, options,0)))","v":""}]
[]
[{"$f":"'Option1 (base case)'!A6","v":"Count"},null,null,null,null,null,null,null,{"$f":"'Option1 (base case)'!I6","v":1},{"$f":"'Option1 (base case)'!J6","v":2},{"$f":"'Option1 (base case)'!K6","v":3},{"$f":"'Option1 (base case)'!L6","v":4},{"$f":"'Option1 (base case)'!M6","v":5},{"$f":"'Option1 (base case)'!N6","v":6},{"$f":"'Option1 (base case)'!O6","v":7},{"$f":"'Option1 (base case)'!P6","v":8},{"$f":"'Option1 (base case)'!Q6","v":9},{"$f":"'Option1 (base case)'!R6","v":10},{"$f":"'Option1 (base case)'!S6","v":11},{"$f":"'Option1 (base case)'!T6","v":12},{"$f":"'Option1 (base case)'!U6","v":13},{"$f":"'Option1 (base case)'!V6","v":14},{"$f":"'Option1 (base case)'!W6","v":15},{"$f":"'Option1 (base case)'!X6","v":16},{"$f":"'Option1 (base case)'!Y6","v":17},{"$f":"'Option1 (base case)'!Z6","v":18},{"$f":"'Option1 (base case)'!AA6","v":19},{"$f":"'Option1 (base case)'!AB6","v":20},{"$f":"'Option1 (base case)'!AC6","v":21},{"$f":"'Option1 (base case)'!AD6","v":22},{"$f":"'Option1 (base case)'!AE6","v":23},{"$f":"'Option1 (base case)'!AF6","v":24},{"$f":"'Option1 (base case)'!AG6","v":25}]
[{"$f":"'Option1 (base case)'!A7","v":"Value of CO2 reductions"},null,null,null,null,null,"$/MWh",null,{"$f":"'Option1 (base case)'!I7","v":24.730486797759085},{"$f":"'Option1 (base case)'!J7","v":22.340740091772258},{"$f":"'Option1 (base case)'!K7","v":20.196329122153124},{"$f":"'Option1 (base case)'!L7","v":18.06294207659629},{"$f":"'Option1 (base case)'!M7","v":15.913397615084225},{"$f":"'Option1 (base case)'!N7","v":13.715069432539002},{"$f":"'Option1 (base case)'!O7","v":13.715069432539002},{"$f":"'Option1 (base case)'!P7","v":13.715069432539002},{"$f":"'Option1 (base case)'!Q7","v":13.715069432539002},{"$f":"'Option1 (base case)'!R7","v":13.715069432539002},{"$f":"'Option1 (base case)'!S7","v":13.715069432539002},{"$f":"'Option1 (base case)'!T7","v":13.715069432539002},{"$f":"'Option1 (base case)'!U7","v":13.715069432539002},{"$f":"'Option1 (base case)'!V7","v":13.715069432539002},{"$f":"'Option1 (base case)'!W7","v":13.715069432539002},{"$f":"'Option1 (base case)'!X7","v":13.715069432539002},{"$f":"'Option1 (base case)'!Y7","v":13.715069432539002},{"$f":"'Option1 (base case)'!Z7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AA7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AB7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AC7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AD7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AE7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AF7","v":13.715069432539002},{"$f":"'Option1 (base case)'!AG7","v":13.715069432539002}]
[]
[null,null,null,null,null,null,"Units",null,{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},{"$f":"'Option1 (base case)'!O9","v":"2032-33"},{"$f":"'Option1 (base case)'!P9","v":"2033-34"},{"$f":"'Option1 (base case)'!Q9","v":"2034-35"},{"$f":"'Option1 (base case)'!R9","v":"2035-36"},{"$f":"'Option1 (base case)'!S9","v":"2036-37"},{"$f":"'Option1 (base case)'!T9","v":"2037-38"},{"$f":"'Option1 (base case)'!U9","v":"2038-39"},{"$f":"'Option1 (base case)'!V9","v":"2039-40"},{"$f":"'Option1 (base case)'!W9","v":"2040-41"},{"$f":"'Option1 (base case)'!X9","v":"2041-42"},{"$f":"'Option1 (base case)'!Y9","v":"2042-43"},{"$f":"'Option1 (base case)'!Z9","v":"2043-44"},{"$f":"'Option1 (base case)'!AA9","v":"2044-45"},{"$f":"'Option1 (base case)'!AB9","v":"2045-46"},{"$f":"'Option1 (base case)'!AC9","v":"2046-47"},{"$f":"'Option1 (base case)'!AD9","v":"2047-48"},{"$f":"'Option1 (base case)'!AE9","v":"2048-49"},{"$f":"'Option1 (base case)'!AF9","v":"2049-50"},{"$f":"'Option1 (base case)'!AG9","v":"2050-51"}]
[]
["INVESTMENT & OPERATING COST"]
[]
[null,null,"Capex",null,"Asset life (yrs)"]
[null,null,"Cable replacement (top 5)",null,60,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"Workings_costs!E54","v":726732.49599999993},{"$f":"Workings_costs!F54","v":726732.49599999993},{"$f":"Workings_costs!G54","v":726732.49599999993},{"$f":"Workings_costs!H54","v":726732.49599999993},{"$f":"Workings_costs!I54","v":726732.49599999993},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Condition assessment of next 10 delta risk cable sections",null,1,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"Workings_costs!E55","v":333333.33333333331},{"$f":"Workings_costs!F55","v":333333.33333333331},{"$f":"Workings_costs!G55","v":333333.33333333331},{"$f":"Workings_costs!H55","v":333333.33333333331},{"$f":"Workings_costs!I55","v":333333.33333333331},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement of poor condition cable sections",null,60,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"Workings_costs!E56","v":0},{"$f":"Workings_costs!F56","v":0},{"$f":"Workings_costs!G56","v":0},{"$f":"Workings_costs!H56","v":0},{"$f":"Workings_costs!I56","v":772268.16670000006},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I14:I16)","v":1060065.8293333333},1060065.8293333333,{"$f":"SUM(K14:K16)","v":1060065.8293333333},1060065.8293333333,1832333.9960333332,0,0,0,0,{"$f":"SUM(R14:R16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["RISK ASSUMPTIONS"]
[]
[null,null,"PoF (major)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PoF (reparable)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy at risk (weighted)",null,null,null,"MWh",null,{"$f":"INDEX(Workings_risks!J$60:J$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":88.154597375065279},{"$f":"INDEX(Workings_risks!K$60:K$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":96.502302345586855},{"$f":"INDEX(Workings_risks!L$60:L$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":106.7212594598699},{"$f":"INDEX(Workings_risks!M$60:M$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":118.4452236706464},{"$f":"INDEX(Workings_risks!N$60:N$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":131.87951648526419},{"$f":"INDEX(Workings_risks!O$60:O$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":148.09668859880836},{"$f":"INDEX(Workings_risks!P$60:P$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":166.06942704475969},{"$f":"INDEX(Workings_risks!Q$60:Q$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":186.6396718367487},{"$f":"INDEX(Workings_risks!R$60:R$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":209.26920378663715},{"$f":"INDEX(Workings_risks!S$60:S$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":233.4030025599759},{"$f":"INDEX(Workings_risks!T$60:T$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":258.87049536152023},{"$f":"INDEX(Workings_risks!U$60:U$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":287.08258890316108},{"$f":"INDEX(Workings_risks!V$60:V$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":317.76604703623502},{"$f":"INDEX(Workings_risks!W$60:W$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":349.34563914108554},{"$f":"INDEX(Workings_risks!X$60:X$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":379.35985516561516},{"$f":"INDEX(Workings_risks!Y$60:Y$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":408.27420947850305},{"$f":"INDEX(Workings_risks!Z$60:Z$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":436.58498424348403},{"$f":"INDEX(Workings_risks!AA$60:AA$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":463.2339890798832},{"$f":"INDEX(Workings_risks!AB$60:AB$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":487.63259721507012},{"$f":"INDEX(Workings_risks!AC$60:AC$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":508.91439642818949},{"$f":"INDEX(Workings_risks!AD$60:AD$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":530.37907002020131},{"$f":"INDEX(Workings_risks!AE$60:AE$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":552.28307227873165},{"$f":"INDEX(Workings_risks!AF$60:AF$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":574.24519132315584},{"$f":"INDEX(Workings_risks!AG$60:AG$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":596.66981764355148},{"$f":"INDEX(Workings_risks!AH$60:AH$232, MATCH($A$3&$C27, Workings_risks!$E$60:$E$232,0))","v":619.20054276882104}]
[null,null,"Energy at risk value","$/MWh",{"$f":"Assumptions!H41*vcr_esc","v":36935.213977708918},{"$f":"IF(AND(SUM(I27:AG27)<>0, E28=0), \"!\", \"\")","v":""},{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I27*$E$28","v":3256008.9171668128},{"$f":"J27*$E$28","v":3564333.1864758115},3941772.5541208866,4374799.6809129184,4870998.1606600238,5469982.8827871112,6133809.8230537195,6893576.2160196863,7729402.820804216,8620789.8425924517,9561437.1386932526,10603456.850412898,11736756.942134058,12903155.933855478,14011737.42509466,15079695.288668465,16125359.812487759,17109646.508413162,18010814.320644561,18796862.128411762,19589664.440494396,20398693.450881433,21209869.017191157,22038127.388705134,22870304.542279907]
[]
[null,null,{"$f":"'Option1 (base case)'!C30","v":"Safety consequence"},"(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":937071.22949347389},{"$f":"INDEX(Workings_risks!K$60:K$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":1025442.6790376864},{"$f":"INDEX(Workings_risks!L$60:L$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":1134117.0232950584},{"$f":"INDEX(Workings_risks!M$60:M$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":1258814.222696644},{"$f":"INDEX(Workings_risks!N$60:N$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":1401723.9397343001},{"$f":"INDEX(Workings_risks!O$60:O$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":1574805.7031863166},{"$f":"INDEX(Workings_risks!P$60:P$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":1765950.0969986289},{"$f":"INDEX(Workings_risks!Q$60:Q$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":1984723.2809244569},{"$f":"INDEX(Workings_risks!R$60:R$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":2225332.9715704275},{"$f":"INDEX(Workings_risks!S$60:S$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":2481890.7756573413},{"$f":"INDEX(Workings_risks!T$60:T$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":2752619.4036998288},{"$f":"INDEX(Workings_risks!U$60:U$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":3052524.8456288585},{"$f":"INDEX(Workings_risks!V$60:V$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":3378702.4946866818},{"$f":"INDEX(Workings_risks!W$60:W$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":3714407.6902646879},{"$f":"INDEX(Workings_risks!X$60:X$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":4033453.0039030123},{"$f":"INDEX(Workings_risks!Y$60:Y$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":4340808.5768536506},{"$f":"INDEX(Workings_risks!Z$60:Z$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":4641748.2136608101},{"$f":"INDEX(Workings_risks!AA$60:AA$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":4925023.4649852011},{"$f":"INDEX(Workings_risks!AB$60:AB$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":5184377.3092991216},{"$f":"INDEX(Workings_risks!AC$60:AC$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":5410599.9040167043},{"$f":"INDEX(Workings_risks!AD$60:AD$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":5638766.4281965522},{"$f":"INDEX(Workings_risks!AE$60:AE$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":5871602.9555973858},{"$f":"INDEX(Workings_risks!AF$60:AF$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":6105057.2564284587},{"$f":"INDEX(Workings_risks!AG$60:AG$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":6343427.945906857},{"$f":"INDEX(Workings_risks!AH$60:AH$232, MATCH($A$3&$C30, Workings_risks!$E$60:$E$232,0))","v":6582926.4510691939}]
[null,null,{"$f":"'Option1 (base case)'!C31","v":"Unplanned replacements"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":2159114.732966444},{"$f":"INDEX(Workings_risks!K$60:K$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":2260285.7097960548},{"$f":"INDEX(Workings_risks!L$60:L$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":2484103.4115315881},{"$f":"INDEX(Workings_risks!M$60:M$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":2738463.9149882467},{"$f":"INDEX(Workings_risks!N$60:N$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":3026947.7657685},{"$f":"INDEX(Workings_risks!O$60:O$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":3514265.5777228642},{"$f":"INDEX(Workings_risks!P$60:P$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":3935429.2864563437},{"$f":"INDEX(Workings_risks!Q$60:Q$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":4416819.8018735386},{"$f":"INDEX(Workings_risks!R$60:R$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":4957242.8878547382},{"$f":"INDEX(Workings_risks!S$60:S$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":5541657.7840983691},{"$f":"INDEX(Workings_risks!T$60:T$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":6161628.6175956018},{"$f":"INDEX(Workings_risks!U$60:U$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":6848435.2533846507},{"$f":"INDEX(Workings_risks!V$60:V$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":7595248.6407524291},{"$f":"INDEX(Workings_risks!W$60:W$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":8363525.8703564946},{"$f":"INDEX(Workings_risks!X$60:X$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":9098296.5385524258},{"$f":"INDEX(Workings_risks!Y$60:Y$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":9806470.9689534903},{"$f":"INDEX(Workings_risks!Z$60:Z$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":10499868.848552391},{"$f":"INDEX(Workings_risks!AA$60:AA$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":11152566.049543047},{"$f":"INDEX(Workings_risks!AB$60:AB$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":11750145.709108908},{"$f":"INDEX(Workings_risks!AC$60:AC$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":12271387.3413471},{"$f":"INDEX(Workings_risks!AD$60:AD$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":12797107.999949271},{"$f":"INDEX(Workings_risks!AE$60:AE$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":13333588.857392333},{"$f":"INDEX(Workings_risks!AF$60:AF$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":13871493.132472057},{"$f":"INDEX(Workings_risks!AG$60:AG$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":14420725.305397032},{"$f":"INDEX(Workings_risks!AH$60:AH$232, MATCH($A$3&$C31, Workings_risks!$E$60:$E$232,0))","v":14972556.089166755}]
[null,null,{"$f":"'Option1 (base case)'!C32","v":"Environmental consequence"},"(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":128429.59922776051},{"$f":"INDEX(Workings_risks!K$60:K$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":140499.41772878682},{"$f":"INDEX(Workings_risks!L$60:L$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":155382.80279441315},{"$f":"INDEX(Workings_risks!M$60:M$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":172459.57150220335},{"$f":"INDEX(Workings_risks!N$60:N$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":192029.22490392602},{"$f":"INDEX(Workings_risks!O$60:O$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":215786.89807384781},{"$f":"INDEX(Workings_risks!P$60:P$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":241976.1426873288},{"$f":"INDEX(Workings_risks!Q$60:Q$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":271950.62047858292},{"$f":"INDEX(Workings_risks!R$60:R$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":304921.4677325493},{"$f":"INDEX(Workings_risks!S$60:S$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":340081.04904119892},{"$f":"INDEX(Workings_risks!T$60:T$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":377183.99308730545},{"$f":"INDEX(Workings_risks!U$60:U$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":418285.58309745695},{"$f":"INDEX(Workings_risks!V$60:V$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":462987.67448615958},{"$f":"INDEX(Workings_risks!W$60:W$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":508995.35612722096},{"$f":"INDEX(Workings_risks!X$60:X$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":552721.73315197648},{"$f":"INDEX(Workings_risks!Y$60:Y$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":594846.11957735079},{"$f":"INDEX(Workings_risks!Z$60:Z$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":636091.17729594395},{"$f":"INDEX(Workings_risks!AA$60:AA$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":674915.25582239707},{"$f":"INDEX(Workings_risks!AB$60:AB$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":710460.80373279506},{"$f":"INDEX(Workings_risks!AC$60:AC$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":741465.57291298627},{"$f":"INDEX(Workings_risks!AD$60:AD$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":772736.7658973753},{"$f":"INDEX(Workings_risks!AE$60:AE$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":804648.00269400212},{"$f":"INDEX(Workings_risks!AF$60:AF$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":836643.90796786116},{"$f":"INDEX(Workings_risks!AG$60:AG$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":869313.62522500462},{"$f":"INDEX(Workings_risks!AH$60:AH$232, MATCH($A$3&$C32, Workings_risks!$E$60:$E$232,0))","v":902137.91442047281}]
[null,null,{"$f":"'Option1 (base case)'!C33","v":"Response cost"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Workings_risks!J$60:J$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":400238.05280161236},{"$f":"INDEX(Workings_risks!K$60:K$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":440433.15178645781},{"$f":"INDEX(Workings_risks!L$60:L$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":487495.89338317025},{"$f":"INDEX(Workings_risks!M$60:M$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":541558.22770790965},{"$f":"INDEX(Workings_risks!N$60:N$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":603591.33122875087},{"$f":"INDEX(Workings_risks!O$60:O$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":675428.22000757779},{"$f":"INDEX(Workings_risks!P$60:P$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":757541.66461667733},{"$f":"INDEX(Workings_risks!Q$60:Q$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":851540.10581230384},{"$f":"INDEX(Workings_risks!R$60:R$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":954650.53348267416},{"$f":"INDEX(Workings_risks!S$60:S$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":1064394.3793466443},{"$f":"INDEX(Workings_risks!T$60:T$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":1180120.1243345072},{"$f":"INDEX(Workings_risks!U$60:U$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":1308317.352888921},{"$f":"INDEX(Workings_risks!V$60:V$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":1447748.7513542965},{"$f":"INDEX(Workings_risks!W$60:W$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":1591261.4616264445},{"$f":"INDEX(Workings_risks!X$60:X$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":1727539.0094097843},{"$f":"INDEX(Workings_risks!Y$60:Y$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":1858815.6259194482},{"$f":"INDEX(Workings_risks!Z$60:Z$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":1987351.7397766935},{"$f":"INDEX(Workings_risks!AA$60:AA$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":2108343.1131413914},{"$f":"INDEX(Workings_risks!AB$60:AB$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":2219117.27242374},{"$f":"INDEX(Workings_risks!AC$60:AC$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":2315740.5471116584},{"$f":"INDEX(Workings_risks!AD$60:AD$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":2413194.1050462215},{"$f":"INDEX(Workings_risks!AE$60:AE$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":2512642.2957652682},{"$f":"INDEX(Workings_risks!AF$60:AF$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":2612354.3473595716},{"$f":"INDEX(Workings_risks!AG$60:AG$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":2714166.2668796945},{"$f":"INDEX(Workings_risks!AH$60:AH$232, MATCH($A$3&$C33, Workings_risks!$E$60:$E$232,0))","v":2816459.8944483106}]
[null,null,null,null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total risk cost",null,null,null,null,null,{"$f":"SUM(I28:I34)","v":6880862.5316561041},{"$f":"SUM(J28:J34)","v":7430994.1448247973},8202871.6851251163,9086095.6178079229,10095290.422295501,11450269.281777719,12834707.013812698,14418610.025108568,16171550.681444606,18048813.830736004,20032989.277410496,22231019.885412782,24621444.503413625,27081346.312230326,29423747.71011186,31680636.579972409,33890419.791773602,35970494.391905203,37874915.415209122,39536055.493800208,41211469.73958382,42921175.562330417,44635417.661419109,46385760.532113723,48144384.891384639]
[]
["OTHER BENEFITS"]
[]
[]
[null,null,"Reduction in CO2 emissions",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value of reduction in CO2 emissions",null,null,null,"$",null,{"$f":"I41*I7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Reliability in worst-served areas","$/MWh",{"$f":"Assumptions!G94","v":151432.81740793545},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Network resilience","$/MWh",{"$f":"Assumptions!G95","v":24590},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Enabling solar exports","$/MWh",{"$f":"Assumptions!G96","v":88.357719508603083},null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Aesthetics","$/customer",{"$f":"Assumptions!G97","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (res)","$/customer min",{"$f":"Assumptions!G98","v":0.35181336539087127},null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (bus)","$/customer min",{"$f":"Assumptions!G99","v":0.35181336539087127},null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Communication","$/customer",{"$f":"Assumptions!G100","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Information accessibility","$/customer",{"$f":"Assumptions!G101","v":0},null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other benefits 1",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other benefits 2",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total other benefits",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT((I$45:I$52)*($E$45:$E$52))+SUM(I54:I55)+I42","v":0},{"$f":"SUMPRODUCT((J$45:J$52)*($E$45:$E$52))+SUM(J54:J55)+J42","v":0},{"$f":"SUMPRODUCT((K$45:K$52)*($E$45:$E$52))+SUM(K54:K55)+K42","v":0},{"$f":"SUMPRODUCT((L$45:L$52)*($E$45:$E$52))+SUM(L54:L55)+L42","v":0},{"$f":"SUMPRODUCT((M$45:M$52)*($E$45:$E$52))+SUM(M54:M55)+M42","v":0},{"$f":"SUMPRODUCT((N$45:N$52)*($E$45:$E$52))+SUM(N54:N55)+N42","v":0},{"$f":"SUMPRODUCT((O$45:O$52)*($E$45:$E$52))+SUM(O54:O55)+O42","v":0},{"$f":"SUMPRODUCT((P$45:P$52)*($E$45:$E$52))+SUM(P54:P55)+P42","v":0},{"$f":"SUMPRODUCT((Q$45:Q$52)*($E$45:$E$52))+SUM(Q54:Q55)+Q42","v":0},{"$f":"SUMPRODUCT((R$45:R$52)*($E$45:$E$52))+SUM(R54:R55)+R42","v":0},{"$f":"SUMPRODUCT((S$45:S$52)*($E$45:$E$52))+SUM(S54:S55)+S42","v":0},{"$f":"SUMPRODUCT((T$45:T$52)*($E$45:$E$52))+SUM(T54:T55)+T42","v":0},{"$f":"SUMPRODUCT((U$45:U$52)*($E$45:$E$52))+SUM(U54:U55)+U42","v":0},{"$f":"SUMPRODUCT((V$45:V$52)*($E$45:$E$52))+SUM(V54:V55)+V42","v":0},{"$f":"SUMPRODUCT((W$45:W$52)*($E$45:$E$52))+SUM(W54:W55)+W42","v":0},{"$f":"SUMPRODUCT((X$45:X$52)*($E$45:$E$52))+SUM(X54:X55)+X42","v":0},{"$f":"SUMPRODUCT((Y$45:Y$52)*($E$45:$E$52))+SUM(Y54:Y55)+Y42","v":0},{"$f":"SUMPRODUCT((Z$45:Z$52)*($E$45:$E$52))+SUM(Z54:Z55)+Z42","v":0},{"$f":"SUMPRODUCT((AA$45:AA$52)*($E$45:$E$52))+SUM(AA54:AA55)+AA42","v":0},{"$f":"SUMPRODUCT((AB$45:AB$52)*($E$45:$E$52))+SUM(AB54:AB55)+AB42","v":0},{"$f":"SUMPRODUCT((AC$45:AC$52)*($E$45:$E$52))+SUM(AC54:AC55)+AC42","v":0},{"$f":"SUMPRODUCT((AD$45:AD$52)*($E$45:$E$52))+SUM(AD54:AD55)+AD42","v":0},{"$f":"SUMPRODUCT((AE$45:AE$52)*($E$45:$E$52))+SUM(AE54:AE55)+AE42","v":0},{"$f":"SUMPRODUCT((AF$45:AF$52)*($E$45:$E$52))+SUM(AF54:AF55)+AF42","v":0},{"$f":"SUMPRODUCT((AG$45:AG$52)*($E$45:$E$52))+SUM(AG54:AG55)+AG42","v":0}]
[]
[]
["SUMMARY"]
[]
[]
[]
[null,null,{"$f":"'Option1 (base case)'!C64","v":"Risks mitigated vs base case"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!I36-I36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!J36-J36)","v":147771.47421708982},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!K36-K36)","v":186636.08152753301},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!L36-L36)","v":234871.85488884337},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!M36-M36)","v":294636.8640337456},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!N36-N36)","v":168360.39316252992},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!O36-O36)","v":196740.43266234547},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!P36-P36)","v":230182.15465269051},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Q36-Q36)","v":250736.77640103549},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!R36-R36)","v":260590.59812549129},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!S36-S36)","v":266193.79449549317},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!T36-T36)","v":272373.44211521372},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!U36-U36)","v":279327.71241409332},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!V36-V36)","v":286999.74205160141},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!W36-W36)","v":287495.26450093836},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!X36-X36)","v":287504.56426202133},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Y36-Y36)","v":287504.56426202506},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Z36-Z36)","v":287504.56426202506},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AA36-AA36)","v":287504.56426203251},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AB36-AB36)","v":287504.56426203996},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AC36-AC36)","v":287504.56426202506},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AD36-AD36)","v":287504.56426203251},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AE36-AE36)","v":287504.56426202506},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AF36-AF36)","v":287504.56426202506},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AG36-AG36)","v":287504.56426202506}]
[]
[null,null,"Capital expenditure"]
[null,null,{"$f":"C14","v":"Cable replacement (top 5)"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I14","v":-726732.49599999993},-726732.49599999993,-726732.49599999993,-726732.49599999993,-726732.49599999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C15","v":"Condition assessment of next 10 delta risk cable sections"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I15","v":-333333.33333333331},-333333.33333333331,-333333.33333333331,-333333.33333333331,-333333.33333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C16","v":"Replacement of poor condition cable sections"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I16","v":0},0,0,0,-772268.16670000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cumulative capex"]
[null,null,{"$f":"C14","v":"Cable replacement (top 5)"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I67:I67))-SUMPRODUCT(($I67:I67)*($I$6:I$6<=(I$6-$E14)))","v":-726732.49599999993},{"$f":"SUMPRODUCT(($I67:J67))-SUMPRODUCT(($I67:J67)*($I$6:J$6<=(J$6-$E14)))","v":-1453464.9919999999},{"$f":"SUMPRODUCT(($I67:K67))-SUMPRODUCT(($I67:K67)*($I$6:K$6<=(K$6-$E14)))","v":-2180197.4879999999},{"$f":"SUMPRODUCT(($I67:L67))-SUMPRODUCT(($I67:L67)*($I$6:L$6<=(L$6-$E14)))","v":-2906929.9839999997},{"$f":"SUMPRODUCT(($I67:M67))-SUMPRODUCT(($I67:M67)*($I$6:M$6<=(M$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:N67))-SUMPRODUCT(($I67:N67)*($I$6:N$6<=(N$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:O67))-SUMPRODUCT(($I67:O67)*($I$6:O$6<=(O$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:P67))-SUMPRODUCT(($I67:P67)*($I$6:P$6<=(P$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:Q67))-SUMPRODUCT(($I67:Q67)*($I$6:Q$6<=(Q$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:R67))-SUMPRODUCT(($I67:R67)*($I$6:R$6<=(R$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:S67))-SUMPRODUCT(($I67:S67)*($I$6:S$6<=(S$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:T67))-SUMPRODUCT(($I67:T67)*($I$6:T$6<=(T$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:U67))-SUMPRODUCT(($I67:U67)*($I$6:U$6<=(U$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:V67))-SUMPRODUCT(($I67:V67)*($I$6:V$6<=(V$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:W67))-SUMPRODUCT(($I67:W67)*($I$6:W$6<=(W$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:X67))-SUMPRODUCT(($I67:X67)*($I$6:X$6<=(X$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:Y67))-SUMPRODUCT(($I67:Y67)*($I$6:Y$6<=(Y$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:Z67))-SUMPRODUCT(($I67:Z67)*($I$6:Z$6<=(Z$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AA67))-SUMPRODUCT(($I67:AA67)*($I$6:AA$6<=(AA$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AB67))-SUMPRODUCT(($I67:AB67)*($I$6:AB$6<=(AB$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AC67))-SUMPRODUCT(($I67:AC67)*($I$6:AC$6<=(AC$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AD67))-SUMPRODUCT(($I67:AD67)*($I$6:AD$6<=(AD$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AE67))-SUMPRODUCT(($I67:AE67)*($I$6:AE$6<=(AE$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AF67))-SUMPRODUCT(($I67:AF67)*($I$6:AF$6<=(AF$6-$E14)))","v":-3633662.4799999995},{"$f":"SUMPRODUCT(($I67:AG67))-SUMPRODUCT(($I67:AG67)*($I$6:AG$6<=(AG$6-$E14)))","v":-3633662.4799999995}]
[null,null,{"$f":"C15","v":"Condition assessment of next 10 delta risk cable sections"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I68:I68))-SUMPRODUCT(($I68:I68)*($I$6:I$6<=(I$6-$E15)))","v":-333333.33333333331},{"$f":"SUMPRODUCT(($I68:J68))-SUMPRODUCT(($I68:J68)*($I$6:J$6<=(J$6-$E15)))","v":-333333.33333333331},{"$f":"SUMPRODUCT(($I68:K68))-SUMPRODUCT(($I68:K68)*($I$6:K$6<=(K$6-$E15)))","v":-333333.33333333337},{"$f":"SUMPRODUCT(($I68:L68))-SUMPRODUCT(($I68:L68)*($I$6:L$6<=(L$6-$E15)))","v":-333333.33333333326},{"$f":"SUMPRODUCT(($I68:M68))-SUMPRODUCT(($I68:M68)*($I$6:M$6<=(M$6-$E15)))","v":-333333.33333333326},{"$f":"SUMPRODUCT(($I68:N68))-SUMPRODUCT(($I68:N68)*($I$6:N$6<=(N$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:O68))-SUMPRODUCT(($I68:O68)*($I$6:O$6<=(O$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:P68))-SUMPRODUCT(($I68:P68)*($I$6:P$6<=(P$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Q68))-SUMPRODUCT(($I68:Q68)*($I$6:Q$6<=(Q$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:R68))-SUMPRODUCT(($I68:R68)*($I$6:R$6<=(R$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:S68))-SUMPRODUCT(($I68:S68)*($I$6:S$6<=(S$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:T68))-SUMPRODUCT(($I68:T68)*($I$6:T$6<=(T$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:U68))-SUMPRODUCT(($I68:U68)*($I$6:U$6<=(U$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:V68))-SUMPRODUCT(($I68:V68)*($I$6:V$6<=(V$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:W68))-SUMPRODUCT(($I68:W68)*($I$6:W$6<=(W$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:X68))-SUMPRODUCT(($I68:X68)*($I$6:X$6<=(X$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Y68))-SUMPRODUCT(($I68:Y68)*($I$6:Y$6<=(Y$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Z68))-SUMPRODUCT(($I68:Z68)*($I$6:Z$6<=(Z$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AA68))-SUMPRODUCT(($I68:AA68)*($I$6:AA$6<=(AA$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AB68))-SUMPRODUCT(($I68:AB68)*($I$6:AB$6<=(AB$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AC68))-SUMPRODUCT(($I68:AC68)*($I$6:AC$6<=(AC$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AD68))-SUMPRODUCT(($I68:AD68)*($I$6:AD$6<=(AD$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AE68))-SUMPRODUCT(($I68:AE68)*($I$6:AE$6<=(AE$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AF68))-SUMPRODUCT(($I68:AF68)*($I$6:AF$6<=(AF$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AG68))-SUMPRODUCT(($I68:AG68)*($I$6:AG$6<=(AG$6-$E15)))","v":0}]
[null,null,{"$f":"C16","v":"Replacement of poor condition cable sections"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I69:I69))-SUMPRODUCT(($I69:I69)*($I$6:I$6<=(I$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:J69))-SUMPRODUCT(($I69:J69)*($I$6:J$6<=(J$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:K69))-SUMPRODUCT(($I69:K69)*($I$6:K$6<=(K$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:L69))-SUMPRODUCT(($I69:L69)*($I$6:L$6<=(L$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:M69))-SUMPRODUCT(($I69:M69)*($I$6:M$6<=(M$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:N69))-SUMPRODUCT(($I69:N69)*($I$6:N$6<=(N$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:O69))-SUMPRODUCT(($I69:O69)*($I$6:O$6<=(O$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:P69))-SUMPRODUCT(($I69:P69)*($I$6:P$6<=(P$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:Q69))-SUMPRODUCT(($I69:Q69)*($I$6:Q$6<=(Q$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:R69))-SUMPRODUCT(($I69:R69)*($I$6:R$6<=(R$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:S69))-SUMPRODUCT(($I69:S69)*($I$6:S$6<=(S$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:T69))-SUMPRODUCT(($I69:T69)*($I$6:T$6<=(T$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:U69))-SUMPRODUCT(($I69:U69)*($I$6:U$6<=(U$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:V69))-SUMPRODUCT(($I69:V69)*($I$6:V$6<=(V$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:W69))-SUMPRODUCT(($I69:W69)*($I$6:W$6<=(W$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:X69))-SUMPRODUCT(($I69:X69)*($I$6:X$6<=(X$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:Y69))-SUMPRODUCT(($I69:Y69)*($I$6:Y$6<=(Y$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:Z69))-SUMPRODUCT(($I69:Z69)*($I$6:Z$6<=(Z$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:AA69))-SUMPRODUCT(($I69:AA69)*($I$6:AA$6<=(AA$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:AB69))-SUMPRODUCT(($I69:AB69)*($I$6:AB$6<=(AB$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:AC69))-SUMPRODUCT(($I69:AC69)*($I$6:AC$6<=(AC$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:AD69))-SUMPRODUCT(($I69:AD69)*($I$6:AD$6<=(AD$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:AE69))-SUMPRODUCT(($I69:AE69)*($I$6:AE$6<=(AE$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:AF69))-SUMPRODUCT(($I69:AF69)*($I$6:AF$6<=(AF$6-$E16)))","v":-772268.16670000006},{"$f":"SUMPRODUCT(($I69:AG69))-SUMPRODUCT(($I69:AG69)*($I$6:AG$6<=(AG$6-$E16)))","v":-772268.16670000006}]
[]
[null,null,"Annualised capex"]
[null,null,{"$f":"$C$76&\" - \"&C14","v":"Annualised capex - Cable replacement (top 5)"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E14=0,0,-PMT(real_disc, $E14,H72,))","v":0},-29133.703833241234,-58267.407666482468,-87401.111499723716,-116534.81533296494,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618,-145668.51916620618]
[null,null,{"$f":"$C$76&\" - \"&C15","v":"Annualised capex - Condition assessment of next 10 delta risk cable sections"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E15=0,0,-PMT(real_disc, $E15,H73,))","v":0},-345000.00000000006,-345000.00000000006,-345000.00000000006,-345000,-345000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C16","v":"Annualised capex - Replacement of poor condition cable sections"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E16=0,0,-PMT(real_disc, $E16,H74,))","v":0},0,0,0,0,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571,-30959.16609249571]
[null,null,"Total annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I77:I79)","v":0},{"$f":"SUM(J77:J79)","v":-374133.70383324131},-403267.4076664825,-432401.11149972375,-461534.81533296494,-521627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,{"$f":"SUM(AC77:AC79)","v":-176627.68525870191},{"$f":"SUM(AD77:AD79)","v":-176627.68525870191},{"$f":"SUM(AE77:AE79)","v":-176627.68525870191},{"$f":"SUM(AF77:AF79)","v":-176627.68525870191},{"$f":"SUM(AG77:AG79)","v":-176627.68525870191}]
[]
[null,null,"Annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I80","v":0},{"$f":"J80","v":-374133.70383324131},-403267.4076664825,-432401.11149972375,-461534.81533296494,-521627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,{"$f":"AC80","v":-176627.68525870191},{"$f":"AD80","v":-176627.68525870191},{"$f":"AE80","v":-176627.68525870191},{"$f":"AF80","v":-176627.68525870191},{"$f":"AG80","v":-176627.68525870191}]
[null,null,"Operating expenditure",null,null,null,"2023-12-31",null,{"$f":"-I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Risk mitigated",null,null,null,"2023-12-31",null,{"$f":"I64","v":0},{"$f":"J64","v":147771.47421708982},186636.08152753301,234871.85488884337,294636.8640337456,168360.39316252992,196740.43266234547,230182.15465269051,250736.77640103549,260590.59812549129,266193.79449549317,272373.44211521372,279327.71241409332,286999.74205160141,287495.26450093836,287504.56426202133,287504.56426202506,287504.56426202506,287504.56426203251,287504.56426203996,{"$f":"AC64","v":287504.56426202506},{"$f":"AD64","v":287504.56426203251},{"$f":"AE64","v":287504.56426202506},{"$f":"AF64","v":287504.56426202506},{"$f":"AG64","v":287504.56426202506}]
[null,null,"Other benefits value",null,null,null,"2023-12-31",null,{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net benefits",null,null,null,"2023-12-31",null,{"$f":"SUM(I82:I86)","v":0},-226362.22961615148,-216631.32613894949,-197529.25661088037,-166897.95129921933,-353267.29209617199,20112.74740364356,53554.469393988606,74109.091142333578,83962.912866789382,89566.109236791264,95745.756856511813,102700.02715539141,110372.0567928995,110867.57924223645,110876.87900331942,110876.87900332315,110876.87900332315,110876.8790033306,110876.87900333805,{"$f":"SUM(AC82:AC86)","v":110876.87900332315},{"$f":"SUM(AD82:AD86)","v":110876.8790033306},{"$f":"SUM(AE82:AE86)","v":110876.87900332315},{"$f":"SUM(AF82:AF86)","v":110876.87900332315},{"$f":"SUM(AG82:AG86)","v":110876.87900332315}]
[]
[]
[null,null,"First capex year",null,null,null,{"$f":"IF(SUM($I17:$AG17)=0,0,(INDEX(I$6:AG$6,MATCH(TRUE,INDEX($I17:$AG17<>0,),0))))","v":1}]
[]
[null,null,"First year",null,null,null,{"$f":"IF(_xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0)=0, $A$4, _xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0))","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[]
[]
["NPV",null,"Net benefits",null,null,null,{"$f":"PROPER($A$3)&A106","v":"Option 5NPV"},null,{"$f":"I87","v":0},{"$f":"J87","v":-226362.22961615148},-216631.32613894949,-197529.25661088037,-166897.95129921933,-353267.29209617199,20112.74740364356,53554.469393988606,74109.091142333578,83962.912866789382,89566.109236791264,95745.756856511813,102700.02715539141,110372.0567928995,110867.57924223645,110876.87900331942,110876.87900332315,110876.87900332315,110876.8790033306,110876.87900333805,110876.87900332315,110876.8790033306,110876.87900332315,110876.87900332315,110876.87900332315]
[null,null,"Total annualised capex",null,null,null,null,null,{"$f":"I82","v":0},{"$f":"J82","v":-374133.70383324131},-403267.4076664825,-432401.11149972375,-461534.81533296494,-521627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191,-176627.68525870191]
[null,null,"Total benefits",null,null,null,null,null,{"$f":"SUM(I84:I85)","v":0},{"$f":"SUM(J84:J85)","v":147771.47421708982},186636.08152753301,234871.85488884337,294636.8640337456,168360.39316252992,196740.43266234547,230182.15465269051,250736.77640103549,260590.59812549129,266193.79449549317,272373.44211521372,279327.71241409332,286999.74205160141,287495.26450093836,287504.56426202133,287504.56426202506,287504.56426202506,287504.56426203251,287504.56426203996,287504.56426202506,287504.56426203251,287504.56426202506,287504.56426202506,287504.56426202506]
[null,null,null,{"$f":"Assumptions!G110","v":"Capex"},{"$f":"Assumptions!H110","v":"Total benefits"}]
[{"$f":"\"sens\"&Assumptions!B111","v":"sens1"},null,{"$f":"Assumptions!C111","v":"Capex 10% higher"},{"$f":"Assumptions!G111","v":0.1},{"$f":"Assumptions!H111","v":0},null,{"$f":"PROPER($A$3)&A110","v":"Option 5sens1"},null,{"$f":"I$106+IF($C110<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"J$106+IF($C110<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D110:$E110))),0)","v":-263775.59999947564},{"$f":"K$106+IF($C110<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D110:$E110))),0)","v":-256958.06690559775},{"$f":"L$106+IF($C110<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D110:$E110))),0)","v":-240769.36776085274},{"$f":"M$106+IF($C110<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D110:$E110))),0)","v":-213051.43283251583},{"$f":"N$106+IF($C110<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D110:$E110))),0)","v":-405430.06062204216},{"$f":"O$106+IF($C110<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D110:$E110))),0)","v":2449.9788777733665},{"$f":"P$106+IF($C110<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D110:$E110))),0)","v":35891.700868118409},{"$f":"Q$106+IF($C110<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D110:$E110))),0)","v":56446.322616463382},{"$f":"R$106+IF($C110<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D110:$E110))),0)","v":66300.144340919185},{"$f":"S$106+IF($C110<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D110:$E110))),0)","v":71903.340710921068},{"$f":"T$106+IF($C110<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D110:$E110))),0)","v":78082.988330641616},{"$f":"U$106+IF($C110<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D110:$E110))),0)","v":85037.25862952121},{"$f":"V$106+IF($C110<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D110:$E110))),0)","v":92709.288267029304},{"$f":"W$106+IF($C110<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D110:$E110))),0)","v":93204.81071636625},{"$f":"X$106+IF($C110<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D110:$E110))),0)","v":93214.110477449227},{"$f":"Y$106+IF($C110<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D110:$E110))),0)","v":93214.110477452952},{"$f":"Z$106+IF($C110<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D110:$E110))),0)","v":93214.110477452952},{"$f":"AA$106+IF($C110<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D110:$E110))),0)","v":93214.110477460403},{"$f":"AB$106+IF($C110<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D110:$E110))),0)","v":93214.110477467853},{"$f":"AC$106+IF($C110<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D110:$E110))),0)","v":93214.110477452952},{"$f":"AD$106+IF($C110<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D110:$E110))),0)","v":93214.110477460403},{"$f":"AE$106+IF($C110<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D110:$E110))),0)","v":93214.110477452952},{"$f":"AF$106+IF($C110<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D110:$E110))),0)","v":93214.110477452952},{"$f":"AG$106+IF($C110<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D110:$E110))),0)","v":93214.110477452952}]
[{"$f":"\"sens\"&Assumptions!B112","v":"sens2"},null,{"$f":"Assumptions!C112","v":"Capex 10% lower"},{"$f":"Assumptions!G112","v":-0.1},{"$f":"Assumptions!H112","v":0},null,{"$f":"PROPER($A$3)&A111","v":"Option 5sens2"},null,{"$f":"I$106+IF($C111<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"J$106+IF($C111<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D111:$E111))),0)","v":-188948.85923282735},{"$f":"K$106+IF($C111<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D111:$E111))),0)","v":-176304.58537230123},{"$f":"L$106+IF($C111<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D111:$E111))),0)","v":-154289.14546090801},{"$f":"M$106+IF($C111<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D111:$E111))),0)","v":-120744.46976592284},{"$f":"N$106+IF($C111<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D111:$E111))),0)","v":-301104.52357030183},{"$f":"O$106+IF($C111<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D111:$E111))),0)","v":37775.515929513756},{"$f":"P$106+IF($C111<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D111:$E111))),0)","v":71217.237919858802},{"$f":"Q$106+IF($C111<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D111:$E111))),0)","v":91771.859668203775},{"$f":"R$106+IF($C111<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D111:$E111))),0)","v":101625.68139265958},{"$f":"S$106+IF($C111<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D111:$E111))),0)","v":107228.87776266146},{"$f":"T$106+IF($C111<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D111:$E111))),0)","v":113408.52538238201},{"$f":"U$106+IF($C111<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D111:$E111))),0)","v":120362.7956812616},{"$f":"V$106+IF($C111<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D111:$E111))),0)","v":128034.8253187697},{"$f":"W$106+IF($C111<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D111:$E111))),0)","v":128530.34776810664},{"$f":"X$106+IF($C111<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D111:$E111))),0)","v":128539.64752918962},{"$f":"Y$106+IF($C111<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D111:$E111))),0)","v":128539.64752919335},{"$f":"Z$106+IF($C111<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D111:$E111))),0)","v":128539.64752919335},{"$f":"AA$106+IF($C111<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D111:$E111))),0)","v":128539.6475292008},{"$f":"AB$106+IF($C111<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D111:$E111))),0)","v":128539.64752920825},{"$f":"AC$106+IF($C111<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D111:$E111))),0)","v":128539.64752919335},{"$f":"AD$106+IF($C111<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D111:$E111))),0)","v":128539.6475292008},{"$f":"AE$106+IF($C111<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D111:$E111))),0)","v":128539.64752919335},{"$f":"AF$106+IF($C111<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D111:$E111))),0)","v":128539.64752919335},{"$f":"AG$106+IF($C111<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D111:$E111))),0)","v":128539.64752919335}]
[{"$f":"\"sens\"&Assumptions!B113","v":"sens3"},null,{"$f":"Assumptions!C113","v":"Total benefits 10% higher"},{"$f":"Assumptions!G113","v":0},{"$f":"Assumptions!H113","v":0.1},null,"Option 5sens3",null,{"$f":"I$106+IF($C112<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"J$106+IF($C112<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D112:$E112))),0)","v":-211585.08219444251},{"$f":"K$106+IF($C112<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D112:$E112))),0)","v":-197967.71798619619},{"$f":"L$106+IF($C112<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D112:$E112))),0)","v":-174042.07112199604},{"$f":"M$106+IF($C112<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D112:$E112))),0)","v":-137434.26489584477},{"$f":"N$106+IF($C112<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D112:$E112))),0)","v":-336431.25277991901},{"$f":"O$106+IF($C112<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D112:$E112))),0)","v":39786.790669878108},{"$f":"P$106+IF($C112<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D112:$E112))),0)","v":76572.684859257657},{"$f":"Q$106+IF($C112<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D112:$E112))),0)","v":99182.768782437124},{"$f":"R$106+IF($C112<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D112:$E112))),0)","v":110021.97267933851},{"$f":"S$106+IF($C112<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D112:$E112))),0)","v":116185.48868634058},{"$f":"T$106+IF($C112<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D112:$E112))),0)","v":122983.10106803318},{"$f":"U$106+IF($C112<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D112:$E112))),0)","v":130632.79839680073},{"$f":"V$106+IF($C112<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D112:$E112))),0)","v":139072.03099805964},{"$f":"W$106+IF($C112<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D112:$E112))),0)","v":139617.10569233028},{"$f":"X$106+IF($C112<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D112:$E112))),0)","v":139627.33542952157},{"$f":"Y$106+IF($C112<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D112:$E112))),0)","v":139627.33542952564},{"$f":"Z$106+IF($C112<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D112:$E112))),0)","v":139627.33542952564},{"$f":"AA$106+IF($C112<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D112:$E112))),0)","v":139627.33542953385},{"$f":"AB$106+IF($C112<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D112:$E112))),0)","v":139627.33542954206},{"$f":"AC$106+IF($C112<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D112:$E112))),0)","v":139627.33542952564},{"$f":"AD$106+IF($C112<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D112:$E112))),0)","v":139627.33542953385},{"$f":"AE$106+IF($C112<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D112:$E112))),0)","v":139627.33542952564},{"$f":"AF$106+IF($C112<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D112:$E112))),0)","v":139627.33542952564},{"$f":"AG$106+IF($C112<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D112:$E112))),0)","v":139627.33542952564}]
[{"$f":"\"sens\"&Assumptions!B114","v":"sens4"},null,{"$f":"Assumptions!C114","v":"Total benefits 10% lower"},{"$f":"Assumptions!G114","v":0},{"$f":"Assumptions!H114","v":-0.1},null,"Option 5sens4",null,{"$f":"I$106+IF($C113<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"J$106+IF($C113<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D113:$E113))),0)","v":-241139.37703786045},{"$f":"K$106+IF($C113<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D113:$E113))),0)","v":-235294.93429170278},{"$f":"L$106+IF($C113<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D113:$E113))),0)","v":-221016.44209976471},{"$f":"M$106+IF($C113<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D113:$E113))),0)","v":-196361.6377025939},{"$f":"N$106+IF($C113<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D113:$E113))),0)","v":-370103.33141242497},{"$f":"O$106+IF($C113<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D113:$E113))),0)","v":438.70413740901131},{"$f":"P$106+IF($C113<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D113:$E113))),0)","v":30536.253928719554},{"$f":"Q$106+IF($C113<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D113:$E113))),0)","v":49035.413502230032},{"$f":"R$106+IF($C113<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D113:$E113))),0)","v":57903.853054240251},{"$f":"S$106+IF($C113<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D113:$E113))),0)","v":62946.729787241944},{"$f":"T$106+IF($C113<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D113:$E113))),0)","v":68508.412644990443},{"$f":"U$106+IF($C113<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D113:$E113))),0)","v":74767.255913982081},{"$f":"V$106+IF($C113<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D113:$E113))),0)","v":81672.082587739365},{"$f":"W$106+IF($C113<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D113:$E113))),0)","v":82118.052792142611},{"$f":"X$106+IF($C113<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D113:$E113))),0)","v":82126.422577117293},{"$f":"Y$106+IF($C113<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D113:$E113))),0)","v":82126.42257712064},{"$f":"Z$106+IF($C113<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D113:$E113))),0)","v":82126.42257712064},{"$f":"AA$106+IF($C113<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D113:$E113))),0)","v":82126.422577127349},{"$f":"AB$106+IF($C113<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D113:$E113))),0)","v":82126.422577134057},{"$f":"AC$106+IF($C113<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D113:$E113))),0)","v":82126.42257712064},{"$f":"AD$106+IF($C113<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D113:$E113))),0)","v":82126.422577127349},{"$f":"AE$106+IF($C113<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D113:$E113))),0)","v":82126.42257712064},{"$f":"AF$106+IF($C113<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D113:$E113))),0)","v":82126.42257712064},{"$f":"AG$106+IF($C113<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D113:$E113))),0)","v":82126.42257712064}]
[{"$f":"\"sens\"&Assumptions!B115","v":"sens5"},null,{"$f":"Assumptions!C115","v":"Capex 10% higher & total benefits 10% lower"},{"$f":"Assumptions!G115","v":0.1},{"$f":"Assumptions!H115","v":-0.1},null,"Option 5sens5",null,{"$f":"I$106+IF($C114<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"J$106+IF($C114<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D114:$E114))),0)","v":-278552.74742118461},{"$f":"K$106+IF($C114<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D114:$E114))),0)","v":-275621.67505835101},{"$f":"L$106+IF($C114<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D114:$E114))),0)","v":-264256.55324973707},{"$f":"M$106+IF($C114<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D114:$E114))),0)","v":-242515.11923589039},{"$f":"N$106+IF($C114<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D114:$E114))),0)","v":-422266.0999382952},{"$f":"O$106+IF($C114<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D114:$E114))),0)","v":-17224.064388461178},{"$f":"P$106+IF($C114<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D114:$E114))),0)","v":12873.485402849357},{"$f":"Q$106+IF($C114<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D114:$E114))),0)","v":31372.644976359836},{"$f":"R$106+IF($C114<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D114:$E114))),0)","v":40241.084528370062},{"$f":"S$106+IF($C114<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D114:$E114))),0)","v":45283.961261371747},{"$f":"T$106+IF($C114<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D114:$E114))),0)","v":50845.644119120247},{"$f":"U$106+IF($C114<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D114:$E114))),0)","v":57104.487388111884},{"$f":"V$106+IF($C114<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D114:$E114))),0)","v":64009.314061869169},{"$f":"W$106+IF($C114<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D114:$E114))),0)","v":64455.284266272414},{"$f":"X$106+IF($C114<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D114:$E114))),0)","v":64463.654051247097},{"$f":"Y$106+IF($C114<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D114:$E114))),0)","v":64463.654051250443},{"$f":"Z$106+IF($C114<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D114:$E114))),0)","v":64463.654051250443},{"$f":"AA$106+IF($C114<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D114:$E114))),0)","v":64463.654051257152},{"$f":"AB$106+IF($C114<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D114:$E114))),0)","v":64463.65405126386},{"$f":"AC$106+IF($C114<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D114:$E114))),0)","v":64463.654051250443},{"$f":"AD$106+IF($C114<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D114:$E114))),0)","v":64463.654051257152},{"$f":"AE$106+IF($C114<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D114:$E114))),0)","v":64463.654051250443},{"$f":"AF$106+IF($C114<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D114:$E114))),0)","v":64463.654051250443},{"$f":"AG$106+IF($C114<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D114:$E114))),0)","v":64463.654051250443}]
[{"$f":"\"sens\"&Assumptions!B116","v":"sens"},null,{"$f":"Assumptions!C116","v":0},{"$f":"Assumptions!G116","v":0},{"$f":"Assumptions!H116","v":0},null,"Option 5sens",null,{"$f":"I$106+IF($C115<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"J$106+IF($C115<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D115:$E115))),0)","v":-226362.22961615148},{"$f":"K$106+IF($C115<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D115:$E115))),0)","v":-216631.32613894949},{"$f":"L$106+IF($C115<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D115:$E115))),0)","v":-197529.25661088037},{"$f":"M$106+IF($C115<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D115:$E115))),0)","v":-166897.95129921933},{"$f":"N$106+IF($C115<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D115:$E115))),0)","v":-353267.29209617199},{"$f":"O$106+IF($C115<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D115:$E115))),0)","v":20112.74740364356},{"$f":"P$106+IF($C115<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D115:$E115))),0)","v":53554.469393988606},{"$f":"Q$106+IF($C115<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D115:$E115))),0)","v":74109.091142333578},{"$f":"R$106+IF($C115<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D115:$E115))),0)","v":83962.912866789382},{"$f":"S$106+IF($C115<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D115:$E115))),0)","v":89566.109236791264},{"$f":"T$106+IF($C115<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D115:$E115))),0)","v":95745.756856511813},{"$f":"U$106+IF($C115<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D115:$E115))),0)","v":102700.02715539141},{"$f":"V$106+IF($C115<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D115:$E115))),0)","v":110372.0567928995},{"$f":"W$106+IF($C115<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D115:$E115))),0)","v":110867.57924223645},{"$f":"X$106+IF($C115<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D115:$E115))),0)","v":110876.87900331942},{"$f":"Y$106+IF($C115<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D115:$E115))),0)","v":110876.87900332315},{"$f":"Z$106+IF($C115<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D115:$E115))),0)","v":110876.87900332315},{"$f":"AA$106+IF($C115<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D115:$E115))),0)","v":110876.8790033306},{"$f":"AB$106+IF($C115<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D115:$E115))),0)","v":110876.87900333805},{"$f":"AC$106+IF($C115<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D115:$E115))),0)","v":110876.87900332315},{"$f":"AD$106+IF($C115<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D115:$E115))),0)","v":110876.8790033306},{"$f":"AE$106+IF($C115<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D115:$E115))),0)","v":110876.87900332315},{"$f":"AF$106+IF($C115<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D115:$E115))),0)","v":110876.87900332315},{"$f":"AG$106+IF($C115<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D115:$E115))),0)","v":110876.87900332315}]
[{"$f":"\"sens\"&Assumptions!B117","v":"sens"},null,{"$f":"Assumptions!C117","v":0},{"$f":"Assumptions!G117","v":0},{"$f":"Assumptions!H117","v":0},null,"Option 5sens",null,{"$f":"I$106+IF($C116<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"J$106+IF($C116<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D116:$E116))),0)","v":-226362.22961615148},{"$f":"K$106+IF($C116<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D116:$E116))),0)","v":-216631.32613894949},{"$f":"L$106+IF($C116<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D116:$E116))),0)","v":-197529.25661088037},{"$f":"M$106+IF($C116<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D116:$E116))),0)","v":-166897.95129921933},{"$f":"N$106+IF($C116<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D116:$E116))),0)","v":-353267.29209617199},{"$f":"O$106+IF($C116<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D116:$E116))),0)","v":20112.74740364356},{"$f":"P$106+IF($C116<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D116:$E116))),0)","v":53554.469393988606},{"$f":"Q$106+IF($C116<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D116:$E116))),0)","v":74109.091142333578},{"$f":"R$106+IF($C116<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D116:$E116))),0)","v":83962.912866789382},{"$f":"S$106+IF($C116<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D116:$E116))),0)","v":89566.109236791264},{"$f":"T$106+IF($C116<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D116:$E116))),0)","v":95745.756856511813},{"$f":"U$106+IF($C116<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D116:$E116))),0)","v":102700.02715539141},{"$f":"V$106+IF($C116<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D116:$E116))),0)","v":110372.0567928995},{"$f":"W$106+IF($C116<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D116:$E116))),0)","v":110867.57924223645},{"$f":"X$106+IF($C116<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D116:$E116))),0)","v":110876.87900331942},{"$f":"Y$106+IF($C116<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D116:$E116))),0)","v":110876.87900332315},{"$f":"Z$106+IF($C116<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D116:$E116))),0)","v":110876.87900332315},{"$f":"AA$106+IF($C116<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D116:$E116))),0)","v":110876.8790033306},{"$f":"AB$106+IF($C116<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D116:$E116))),0)","v":110876.87900333805},{"$f":"AC$106+IF($C116<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D116:$E116))),0)","v":110876.87900332315},{"$f":"AD$106+IF($C116<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D116:$E116))),0)","v":110876.8790033306},{"$f":"AE$106+IF($C116<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D116:$E116))),0)","v":110876.87900332315},{"$f":"AF$106+IF($C116<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D116:$E116))),0)","v":110876.87900332315},{"$f":"AG$106+IF($C116<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D116:$E116))),0)","v":110876.87900332315}]
[{"$f":"\"sens\"&Assumptions!B118","v":"sens"},null,{"$f":"Assumptions!C118","v":0},{"$f":"Assumptions!G118","v":0},{"$f":"Assumptions!H118","v":0},null,"Option 5sens",null,{"$f":"I$106+IF($C117<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"J$106+IF($C117<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D117:$E117))),0)","v":-226362.22961615148},{"$f":"K$106+IF($C117<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D117:$E117))),0)","v":-216631.32613894949},{"$f":"L$106+IF($C117<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D117:$E117))),0)","v":-197529.25661088037},{"$f":"M$106+IF($C117<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D117:$E117))),0)","v":-166897.95129921933},{"$f":"N$106+IF($C117<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D117:$E117))),0)","v":-353267.29209617199},{"$f":"O$106+IF($C117<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D117:$E117))),0)","v":20112.74740364356},{"$f":"P$106+IF($C117<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D117:$E117))),0)","v":53554.469393988606},{"$f":"Q$106+IF($C117<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D117:$E117))),0)","v":74109.091142333578},{"$f":"R$106+IF($C117<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D117:$E117))),0)","v":83962.912866789382},{"$f":"S$106+IF($C117<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D117:$E117))),0)","v":89566.109236791264},{"$f":"T$106+IF($C117<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D117:$E117))),0)","v":95745.756856511813},{"$f":"U$106+IF($C117<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D117:$E117))),0)","v":102700.02715539141},{"$f":"V$106+IF($C117<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D117:$E117))),0)","v":110372.0567928995},{"$f":"W$106+IF($C117<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D117:$E117))),0)","v":110867.57924223645},{"$f":"X$106+IF($C117<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D117:$E117))),0)","v":110876.87900331942},{"$f":"Y$106+IF($C117<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D117:$E117))),0)","v":110876.87900332315},{"$f":"Z$106+IF($C117<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D117:$E117))),0)","v":110876.87900332315},{"$f":"AA$106+IF($C117<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D117:$E117))),0)","v":110876.8790033306},{"$f":"AB$106+IF($C117<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D117:$E117))),0)","v":110876.87900333805},{"$f":"AC$106+IF($C117<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D117:$E117))),0)","v":110876.87900332315},{"$f":"AD$106+IF($C117<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D117:$E117))),0)","v":110876.8790033306},{"$f":"AE$106+IF($C117<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D117:$E117))),0)","v":110876.87900332315},{"$f":"AF$106+IF($C117<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D117:$E117))),0)","v":110876.87900332315},{"$f":"AG$106+IF($C117<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D117:$E117))),0)","v":110876.87900332315}]

{"sheet":"Consol","index":8,"n_rows":99,"n_cols":33,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
["CONSOLIDATED"]
[]
["Discount factor",null,null,null,null,null,null,{"$f":"IF(H9=start,1/((1+real_disc)^(1/2)),G5/(1+real_disc))","v":0},0.98294637436598087,0.94970664189949849,0.91759095835700344,0.88656131242222558,0.85658097818572532,0.8276144716770294,0.79962750886669509,0.77258696508859437,0.74646083583439071,0.72121819887380756,0.69682917765585273,0.67326490594768384,0.6504974936692598,0.62849999388334288,0.60724637090178057,0.58671146947031949,0.56687098499547783,0.54770143477823952,0.52918013022052135,0.5112851499715183,0.4939953139821433,0.47729015843685346,0.46114991153319179,0.4455554700803786,0.43048837688925473]
[{"$f":"'Option1 (base case)'!A6","v":"Count"},null,null,null,null,null,null,{"$f":"'Option1 (base case)'!H6","v":0},{"$f":"'Option1 (base case)'!I6","v":1},{"$f":"'Option1 (base case)'!J6","v":2},{"$f":"'Option1 (base case)'!K6","v":3},{"$f":"'Option1 (base case)'!L6","v":4},{"$f":"'Option1 (base case)'!M6","v":5},{"$f":"'Option1 (base case)'!N6","v":6},{"$f":"'Option1 (base case)'!O6","v":7},{"$f":"'Option1 (base case)'!P6","v":8},{"$f":"'Option1 (base case)'!Q6","v":9},{"$f":"'Option1 (base case)'!R6","v":10},{"$f":"'Option1 (base case)'!S6","v":11},{"$f":"'Option1 (base case)'!T6","v":12},{"$f":"'Option1 (base case)'!U6","v":13},{"$f":"'Option1 (base case)'!V6","v":14},{"$f":"'Option1 (base case)'!W6","v":15},{"$f":"'Option1 (base case)'!X6","v":16},{"$f":"'Option1 (base case)'!Y6","v":17},{"$f":"'Option1 (base case)'!Z6","v":18},{"$f":"'Option1 (base case)'!AA6","v":19},{"$f":"'Option1 (base case)'!AB6","v":20},{"$f":"'Option1 (base case)'!AC6","v":21},{"$f":"'Option1 (base case)'!AD6","v":22},{"$f":"'Option1 (base case)'!AE6","v":23},{"$f":"'Option1 (base case)'!AF6","v":24},{"$f":"'Option1 (base case)'!AG6","v":25}]
["Analysis period",null,null,null,null,null,null,{"$f":"H$6<(first_year+years)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false]
[]
[null,null,null,null,null,null,null,{"$f":"'Option1 (base case)'!H9","v":"2026-06-30"},{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},{"$f":"'Option1 (base case)'!O9","v":"2032-33"},{"$f":"'Option1 (base case)'!P9","v":"2033-34"},{"$f":"'Option1 (base case)'!Q9","v":"2034-35"},{"$f":"'Option1 (base case)'!R9","v":"2035-36"},{"$f":"'Option1 (base case)'!S9","v":"2036-37"},{"$f":"'Option1 (base case)'!T9","v":"2037-38"},{"$f":"'Option1 (base case)'!U9","v":"2038-39"},{"$f":"'Option1 (base case)'!V9","v":"2039-40"},{"$f":"'Option1 (base case)'!W9","v":"2040-41"},{"$f":"'Option1 (base case)'!X9","v":"2041-42"},{"$f":"'Option1 (base case)'!Y9","v":"2042-43"},{"$f":"'Option1 (base case)'!Z9","v":"2043-44"},{"$f":"'Option1 (base case)'!AA9","v":"2044-45"},{"$f":"'Option1 (base case)'!AB9","v":"2045-46"},{"$f":"'Option1 (base case)'!AC9","v":"2046-47"},{"$f":"'Option1 (base case)'!AD9","v":"2047-48"},{"$f":"'Option1 (base case)'!AE9","v":"2048-49"},{"$f":"'Option1 (base case)'!AF9","v":"2049-50"},{"$f":"'Option1 (base case)'!AG9","v":"2050-51"}]
[]
["COSTS",null,null,null,null,"PV",null,{"$f":"IF(H6=$C$4,UPPER($A$4),IF(H6=end, \"END\", \"\"))","v":""}]
[]
[]
[{"$f":"A15","v":"Option 1 (base case)"},null,"Energy at risk value",{"$f":"A14&C14","v":"Option 1 (base case)Energy at risk value"},null,{"$f":"SUMPRODUCT($H14:$AG14, $H$5:$AG$5)","v":198166131.47274268},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"'Option1 (base case)'!I$28*conv_2026","v":3603413.3811230017},{"$f":"'Option1 (base case)'!J$28*conv_2026","v":3968895.6607417618},{"$f":"'Option1 (base case)'!K$28*conv_2026","v":4393470.209339506},{"$f":"'Option1 (base case)'!L$28*conv_2026","v":4881262.888425108},{"$f":"'Option1 (base case)'!M$28*conv_2026","v":5441062.4889264936},{"$f":"'Option1 (base case)'!N$28*conv_2026","v":6084517.0861037234},{"$f":"'Option1 (base case)'!O$28*conv_2026","v":6824390.3853616798},{"$f":"'Option1 (base case)'!P$28*conv_2026","v":7671371.6507190727},{"$f":"'Option1 (base case)'!Q$28*conv_2026","v":8600126.8157884162},{"$f":"'Option1 (base case)'!R$28*conv_2026","v":9588384.103856368},{"$f":"'Option1 (base case)'!S$28*conv_2026","v":10630403.902222198},{"$f":"'Option1 (base case)'!T$28*conv_2026","v":11784718.596546609},{"$f":"'Option1 (base case)'!U$28*conv_2026","v":13040193.055740869},{"$f":"'Option1 (base case)'!V$28*conv_2026","v":14332427.648059469},{"$f":"'Option1 (base case)'!W$28*conv_2026","v":15559370.647497676},{"$f":"'Option1 (base case)'!X$28*conv_2026","v":16741277.280108348},{"$f":"'Option1 (base case)'!Y$28*conv_2026","v":17898510.455186602},{"$f":"'Option1 (base case)'!Z$28*conv_2026","v":18987817.008451559},{"$f":"'Option1 (base case)'!AA$28*conv_2026","v":19985136.191489164},{"$f":"'Option1 (base case)'!AB$28*conv_2026","v":20855052.478811674},{"$f":"'Option1 (base case)'!AC$28*conv_2026","v":21732443.951814648},{"$f":"'Option1 (base case)'!AD$28*conv_2026","v":22627793.45358507},{"$f":"'Option1 (base case)'!AE$28*conv_2026","v":23525518.541090023},{"$f":"'Option1 (base case)'!AF$28*conv_2026","v":24442149.107795473},{"$f":"'Option1 (base case)'!AG$28*conv_2026","v":25363116.576541062}]
[{"$f":"Data!B9","v":"Option 1 (base case)"},null,{"$f":"'Option1 (base case)'!C$66","v":"Capital expenditure"},"Option 1 (base case)Capital expenditure",null,{"$f":"SUMPRODUCT($H15:$AG15, $H$5:$AG$5)","v":0},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"SUM('Option1 (base case)'!I$67:I$69)*conv_2026","v":0},{"$f":"SUM('Option1 (base case)'!J$67:J$69)","v":0},{"$f":"SUM('Option1 (base case)'!K$67:K$69)","v":0},{"$f":"SUM('Option1 (base case)'!L$67:L$69)","v":0},{"$f":"SUM('Option1 (base case)'!M$67:M$69)","v":0},{"$f":"SUM('Option1 (base case)'!N$67:N$69)","v":0},{"$f":"SUM('Option1 (base case)'!O$67:O$69)","v":0},{"$f":"SUM('Option1 (base case)'!P$67:P$69)","v":0},{"$f":"SUM('Option1 (base case)'!Q$67:Q$69)","v":0},{"$f":"SUM('Option1 (base case)'!R$67:R$69)","v":0},{"$f":"SUM('Option1 (base case)'!S$67:S$69)","v":0},{"$f":"SUM('Option1 (base case)'!T$67:T$69)","v":0},{"$f":"SUM('Option1 (base case)'!U$67:U$69)","v":0},{"$f":"SUM('Option1 (base case)'!V$67:V$69)","v":0},{"$f":"SUM('Option1 (base case)'!W$67:W$69)","v":0},{"$f":"SUM('Option1 (base case)'!X$67:X$69)","v":0},{"$f":"SUM('Option1 (base case)'!Y$67:Y$69)","v":0},{"$f":"SUM('Option1 (base case)'!Z$67:Z$69)","v":0},{"$f":"SUM('Option1 (base case)'!AA$67:AA$69)","v":0},{"$f":"SUM('Option1 (base case)'!AB$67:AB$69)","v":0},{"$f":"SUM('Option1 (base case)'!AC$67:AC$69)","v":0},{"$f":"SUM('Option1 (base case)'!AD$67:AD$69)","v":0},{"$f":"SUM('Option1 (base case)'!AE$67:AE$69)","v":0},{"$f":"SUM('Option1 (base case)'!AF$67:AF$69)","v":0},{"$f":"SUM('Option1 (base case)'!AG$67:AG$69)","v":0}]
[{"$f":"A15","v":"Option 1 (base case)"},null,{"$f":"'Option1 (base case)'!C$36","v":"Total risk cost"},"Option 1 (base case)Total risk cost",null,{"$f":"SUMPRODUCT(($H16:$AG16)*($H$5:$AG$5)*($H$7:$AG$7))","v":304254872.18276823},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"'Option1 (base case)'!I$36*conv_2026","v":7615025.8647977822},{"$f":"'Option1 (base case)'!J$36*conv_2026","v":8387392.7064713137},{"$f":"'Option1 (base case)'!K$36*conv_2026","v":9284638.1310578901},{"$f":"'Option1 (base case)'!L$36*conv_2026","v":10315481.244244706},{"$f":"'Option1 (base case)'!M$36*conv_2026","v":11498495.232940331},{"$f":"'Option1 (base case)'!N$36*conv_2026","v":12858295.755965693},{"$f":"'Option1 (base case)'!O$36*conv_2026","v":14421856.112387175},{"$f":"'Option1 (base case)'!P$36*conv_2026","v":16211765.723225558},{"$f":"'Option1 (base case)'!Q$36*conv_2026","v":18174486.581486743},{"$f":"'Option1 (base case)'!R$36*conv_2026","v":20262952.159467977},{"$f":"'Option1 (base case)'!S$36*conv_2026","v":22465033.041377295},{"$f":"'Option1 (base case)'!T$36*conv_2026","v":24904424.619219821},{"$f":"'Option1 (base case)'!U$36*conv_2026","v":27557595.229464322},{"$f":"'Option1 (base case)'!V$36*conv_2026","v":30288450.339078695},{"$f":"'Option1 (base case)'!W$36*conv_2026","v":32881325.950936116},{"$f":"'Option1 (base case)'!X$36*conv_2026","v":35379027.054077767},{"$f":"'Option1 (base case)'!Y$36*conv_2026","v":37824586.202519573},{"$f":"'Option1 (base case)'!Z$36*conv_2026","v":40126597.296018146},{"$f":"'Option1 (base case)'!AA$36*conv_2026","v":42234213.20655337},{"$f":"'Option1 (base case)'!AB$36*conv_2026","v":44072590.968836442},{"$f":"'Option1 (base case)'!AC$36*conv_2026","v":45926765.90071407},{"$f":"'Option1 (base case)'!AD$36*conv_2026","v":47818891.197726391},{"$f":"'Option1 (base case)'!AE$36*conv_2026","v":49716036.775483444},{"$f":"'Option1 (base case)'!AF$36*conv_2026","v":51653134.947592378},{"$f":"'Option1 (base case)'!AG$36*conv_2026","v":53599398.21338214}]
["Option 1 (base case)",null,null,"Option 1 (base case)"]
["Option 1 (base case)",null,{"$f":"'Option1 (base case)'!C$82","v":"Annualised capex"},"Option 1 (base case)Annualised capex",null,{"$f":"SUMPRODUCT($H18:$AG18, $H$5:$AG$5)","v":0},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"'Option1 (base case)'!I$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!J$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!K$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!L$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!M$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!N$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!O$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!P$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!Q$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!R$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!S$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!T$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!U$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!V$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!W$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!X$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!Y$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!Z$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AA$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AB$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AC$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AD$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AE$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AF$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AG$82*conv_2026","v":0}]
["Option 1 (base case)",null,{"$f":"'Option1 (base case)'!C$83","v":"Operating expenditure"},"Option 1 (base case)Operating expenditure",null,{"$f":"SUMPRODUCT($H19:$AG19, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"'Option1 (base case)'!I$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!J$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!K$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!L$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!M$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!N$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!O$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!P$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!Q$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!R$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!S$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!T$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!U$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!V$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!W$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!X$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!Y$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!Z$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AA$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AB$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AC$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AD$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AE$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AF$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AG$83*conv_2026","v":0}]
["Option 1 (base case)",null,{"$f":"'Option1 (base case)'!C$84","v":"Risk mitigated"},"Option 1 (base case)Risk mitigated",null,{"$f":"SUMPRODUCT($H20:$AG20, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"'Option1 (base case)'!I$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!J$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!K$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!L$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!M$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!N$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!O$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!P$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!Q$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!R$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!S$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!T$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!U$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!V$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!W$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!X$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!Y$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!Z$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AA$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AB$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AC$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AD$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AE$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AF$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AG$84*conv_2026","v":0}]
["Option 1 (base case)",null,{"$f":"'Option1 (base case)'!C$85","v":"Other benefits value"},"Option 1 (base case)Other benefits value",null,{"$f":"SUMPRODUCT($H21:$AG21, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"'Option1 (base case)'!I$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!J$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!K$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!L$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!M$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!N$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!O$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!P$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!Q$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!R$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!S$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!T$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!U$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!V$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!W$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!X$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!Y$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!Z$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AA$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AB$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AC$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AD$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AE$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AF$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AG$85*conv_2026","v":0}]
["Option 1 (base case)",null,{"$f":"'Option1 (base case)'!C$87","v":"Net benefits"},"Option 1 (base case)Net benefits",null,null,"2026-06-30",null,{"$f":"SUM(I18:I21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Option 1 (base case)",null,"NPV","Option 1 (base case)NPV",null,{"$f":"SUMPRODUCT(($H22:$AG22)*($H$5:$AG$5)*($H$7:$AG$7))","v":0},"2026-06-30"]
["Option 1 (base case)",null,"PV of costs","Option 1 (base case)PV of costs",null,{"$f":"SUM(F18:F19)","v":0},"2026-06-30"]
["Option 1 (base case)",null,"PV of benefits","Option 1 (base case)PV of benefits",null,{"$f":"SUM(F20:F21)","v":0},"2026-06-30"]
[null,null,null,{"$f":"A26&C26","v":""}]
[null,null,null,""]
[{"$f":"A29","v":"Option 2"},null,"Energy at risk value","Option 2Energy at risk value",null,{"$f":"SUMPRODUCT($H28:$AG28, $H$5:$AG$5)","v":197603332.85519296},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option2!I$28*conv_2026","v":3603413.3811230017},{"$f":"Option2!J$28*conv_2026","v":3965883.7159856148},{"$f":"Option2!K$28*conv_2026","v":4386439.2666665502},{"$f":"Option2!L$28*conv_2026","v":4868947.6225653775},{"$f":"Option2!M$28*conv_2026","v":5421874.7001794828},{"$f":"Option2!N$28*conv_2026","v":6056464.8901389623},{"$f":"Option2!O$28*conv_2026","v":6791545.9879237721},{"$f":"Option2!P$28*conv_2026","v":7632869.9800901385},{"$f":"Option2!Q$28*conv_2026","v":8558381.7607338428},{"$f":"Option2!R$28*conv_2026","v":9545341.9173364993},{"$f":"Option2!S$28*conv_2026","v":10586575.020524578},{"$f":"Option2!T$28*conv_2026","v":11740002.623397121},{"$f":"Option2!U$28*conv_2026","v":12994476.548334831},{"$f":"Option2!V$28*conv_2026","v":14285606.32651514},{"$f":"Option2!W$28*conv_2026","v":15512549.325953348},{"$f":"Option2!X$28*conv_2026","v":16694455.958564023},{"$f":"Option2!Y$28*conv_2026","v":17851689.133642275},{"$f":"Option2!Z$28*conv_2026","v":18940995.686907228},{"$f":"Option2!AA$28*conv_2026","v":19938314.869944833},{"$f":"Option2!AB$28*conv_2026","v":20808231.157267343},{"$f":"Option2!AC$28*conv_2026","v":21685622.630270321},{"$f":"Option2!AD$28*conv_2026","v":22580972.132040739},{"$f":"Option2!AE$28*conv_2026","v":23478697.219545692},{"$f":"Option2!AF$28*conv_2026","v":24395327.786251143},{"$f":"Option2!AG$28*conv_2026","v":25316295.254996732}]
[{"$f":"Data!B10","v":"Option 2"},null,{"$f":"Option2!C$66","v":"Capital expenditure"},"Option 2Capital expenditure",null,{"$f":"SUMPRODUCT(($H29:$AG29)*($H$5:$AG$5)*($H$7:$AG$7))","v":-3694333.0823256299},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"SUM(Option2!I$67:I$69)*conv_2026*I$7","v":-804272.24470317841},{"$f":"SUM(Option2!J$67:J$69)*conv_2026*J$7","v":-804272.24470317841},{"$f":"SUM(Option2!K$67:K$69)*conv_2026*K$7","v":-804272.24470317841},{"$f":"SUM(Option2!L$67:L$69)*conv_2026*L$7","v":-804272.24470317841},{"$f":"SUM(Option2!M$67:M$69)*conv_2026*M$7","v":-804272.24470317841},{"$f":"SUM(Option2!N$67:N$69)*conv_2026*N$7","v":0},{"$f":"SUM(Option2!O$67:O$69)*conv_2026*O$7","v":0},{"$f":"SUM(Option2!P$67:P$69)*conv_2026*P$7","v":0},{"$f":"SUM(Option2!Q$67:Q$69)*conv_2026*Q$7","v":0},{"$f":"SUM(Option2!R$67:R$69)*conv_2026*R$7","v":0},{"$f":"SUM(Option2!S$67:S$69)*conv_2026*S$7","v":0},{"$f":"SUM(Option2!T$67:T$69)*conv_2026*T$7","v":0},{"$f":"SUM(Option2!U$67:U$69)*conv_2026*U$7","v":0},{"$f":"SUM(Option2!V$67:V$69)*conv_2026*V$7","v":0},{"$f":"SUM(Option2!W$67:W$69)*conv_2026*W$7","v":0},{"$f":"SUM(Option2!X$67:X$69)*conv_2026*X$7","v":0},{"$f":"SUM(Option2!Y$67:Y$69)*conv_2026*Y$7","v":0},{"$f":"SUM(Option2!Z$67:Z$69)*conv_2026*Z$7","v":0},{"$f":"SUM(Option2!AA$67:AA$69)*conv_2026*AA$7","v":0},{"$f":"SUM(Option2!AB$67:AB$69)*conv_2026*AB$7","v":0},{"$f":"SUM(Option2!AC$67:AC$69)*conv_2026*AC$7","v":0},{"$f":"SUM(Option2!AD$67:AD$69)*conv_2026*AD$7","v":0},{"$f":"SUM(Option2!AE$67:AE$69)*conv_2026*AE$7","v":0},{"$f":"SUM(Option2!AF$67:AF$69)*conv_2026*AF$7","v":0},{"$f":"SUM(Option2!AG$67:AG$69)*conv_2026*AG$7","v":0}]
[{"$f":"A29","v":"Option 2"},null,{"$f":"'Option1 (base case)'!C$36","v":"Total risk cost"},"Option 2Total risk cost",null,{"$f":"SUMPRODUCT(($H30:$AG30)*($H$5:$AG$5)*($H$7:$AG$7))","v":301599202.36701417},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option2!I$36*conv_2026*I$7","v":7615025.8647977822},{"$f":"Option2!J$36*conv_2026*J$7","v":8369801.9660400879},{"$f":"Option2!K$36*conv_2026*K$7","v":9243575.1310495511},{"$f":"Option2!L$36*conv_2026*L$7","v":10243556.072098725},{"$f":"Option2!M$36*conv_2026*M$7","v":11386432.284040289},{"$f":"Option2!N$36*conv_2026*N$7","v":12694461.775699325},{"$f":"Option2!O$36*conv_2026*O$7","v":14230034.111412181},{"$f":"Option2!P$36*conv_2026*P$7","v":15986903.400362598},{"$f":"Option2!Q$36*conv_2026*Q$7","v":17930681.834984146},{"$f":"Option2!R$36*conv_2026*R$7","v":20011571.741843063},{"$f":"Option2!S$36*conv_2026*S$7","v":22209058.067148358},{"$f":"Option2!T$36*conv_2026*T$7","v":24643268.741378125},{"$f":"Option2!U$36*conv_2026*U$7","v":27290595.905004408},{"$f":"Option2!V$36*conv_2026*V$7","v":30014998.539455768},{"$f":"Option2!W$36*conv_2026*W$7","v":32607874.151313186},{"$f":"Option2!X$36*conv_2026*X$7","v":35105575.254454844},{"$f":"Option2!Y$36*conv_2026*Y$7","v":37551134.40289665},{"$f":"Option2!Z$36*conv_2026*Z$7","v":39853145.496395215},{"$f":"Option2!AA$36*conv_2026*AA$7","v":41960761.406930439},{"$f":"Option2!AB$36*conv_2026*AB$7","v":43799139.169213519},{"$f":"Option2!AC$36*conv_2026*AC$7","v":0},{"$f":"Option2!AD$36*conv_2026*AD$7","v":0},{"$f":"Option2!AE$36*conv_2026*AE$7","v":0},{"$f":"Option2!AF$36*conv_2026*AF$7","v":0},{"$f":"Option2!AG$36*conv_2026*AG$7","v":0}]
["Option 2",null,null,"Option 2"]
["Option 2",null,{"$f":"Option2!C$82","v":"Annualised capex"},"Option 2Annualised capex",null,{"$f":"SUMPRODUCT(($H32:$AG32)*($H$5:$AG$5)*($H$7:$AG$7))","v":-1876457.6561296009},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option2!I$82*conv_2026*I$7","v":0},{"$f":"Option2!J$82*conv_2026*J$7","v":-32242.165456267863},{"$f":"Option2!K$82*conv_2026*K$7","v":-64484.330912535726},{"$f":"Option2!L$82*conv_2026*L$7","v":-96726.496368803608},{"$f":"Option2!M$82*conv_2026*M$7","v":-128968.66182507145},{"$f":"Option2!N$82*conv_2026*N$7","v":-161210.82728133933},{"$f":"Option2!O$82*conv_2026*O$7","v":-161210.82728133933},{"$f":"Option2!P$82*conv_2026*P$7","v":-161210.82728133933},{"$f":"Option2!Q$82*conv_2026*Q$7","v":-161210.82728133933},{"$f":"Option2!R$82*conv_2026*R$7","v":-161210.82728133933},{"$f":"Option2!S$82*conv_2026*S$7","v":-161210.82728133933},{"$f":"Option2!T$82*conv_2026*T$7","v":-161210.82728133933},{"$f":"Option2!U$82*conv_2026*U$7","v":-161210.82728133933},{"$f":"Option2!V$82*conv_2026*V$7","v":-161210.82728133933},{"$f":"Option2!W$82*conv_2026*W$7","v":-161210.82728133933},{"$f":"Option2!X$82*conv_2026*X$7","v":-161210.82728133933},{"$f":"Option2!Y$82*conv_2026*Y$7","v":-161210.82728133933},{"$f":"Option2!Z$82*conv_2026*Z$7","v":-161210.82728133933},{"$f":"Option2!AA$82*conv_2026*AA$7","v":-161210.82728133933},{"$f":"Option2!AB$82*conv_2026*AB$7","v":-161210.82728133933},{"$f":"Option2!AC$82*conv_2026*AC$7","v":0},{"$f":"Option2!AD$82*conv_2026*AD$7","v":0},{"$f":"Option2!AE$82*conv_2026*AE$7","v":0},{"$f":"Option2!AF$82*conv_2026*AF$7","v":0},{"$f":"Option2!AG$82*conv_2026*AG$7","v":0}]
["Option 2",null,{"$f":"Option2!C$83","v":"Operating expenditure"},"Option 2Operating expenditure",null,{"$f":"SUMPRODUCT(($H33:$AG33)*($H$5:$AG$5)*($H$7:$AG$7))","v":0},"2026-06-30",null,{"$f":"Option2!I$83*conv_2026*I$7","v":0},{"$f":"Option2!J$83*conv_2026*J$7","v":0},{"$f":"Option2!K$83*conv_2026*K$7","v":0},{"$f":"Option2!L$83*conv_2026*L$7","v":0},{"$f":"Option2!M$83*conv_2026*M$7","v":0},{"$f":"Option2!N$83*conv_2026*N$7","v":0},{"$f":"Option2!O$83*conv_2026*O$7","v":0},{"$f":"Option2!P$83*conv_2026*P$7","v":0},{"$f":"Option2!Q$83*conv_2026*Q$7","v":0},{"$f":"Option2!R$83*conv_2026*R$7","v":0},{"$f":"Option2!S$83*conv_2026*S$7","v":0},{"$f":"Option2!T$83*conv_2026*T$7","v":0},{"$f":"Option2!U$83*conv_2026*U$7","v":0},{"$f":"Option2!V$83*conv_2026*V$7","v":0},{"$f":"Option2!W$83*conv_2026*W$7","v":0},{"$f":"Option2!X$83*conv_2026*X$7","v":0},{"$f":"Option2!Y$83*conv_2026*Y$7","v":0},{"$f":"Option2!Z$83*conv_2026*Z$7","v":0},{"$f":"Option2!AA$83*conv_2026*AA$7","v":0},{"$f":"Option2!AB$83*conv_2026*AB$7","v":0},{"$f":"Option2!AC$83*conv_2026*AC$7","v":0},{"$f":"Option2!AD$83*conv_2026*AD$7","v":0},{"$f":"Option2!AE$83*conv_2026*AE$7","v":0},{"$f":"Option2!AF$83*conv_2026*AF$7","v":0},{"$f":"Option2!AG$83*conv_2026*AG$7","v":0}]
["Option 2",null,{"$f":"Option2!C$84","v":"Risk mitigated"},"Option 2Risk mitigated",null,{"$f":"SUMPRODUCT(($H34:$AG34)*($H$5:$AG$5)*($H$7:$AG$7))","v":2655669.8157540802},"2026-06-30",null,{"$f":"Option2!I$84*conv_2026*I$7","v":0},{"$f":"Option2!J$84*conv_2026*J$7","v":17590.740431225429},{"$f":"Option2!K$84*conv_2026*K$7","v":41063.000008339863},{"$f":"Option2!L$84*conv_2026*L$7","v":71925.172145982579},{"$f":"Option2!M$84*conv_2026*M$7","v":112062.94890004193},{"$f":"Option2!N$84*conv_2026*N$7","v":163833.98026636872},{"$f":"Option2!O$84*conv_2026*O$7","v":191822.00097499404},{"$f":"Option2!P$84*conv_2026*P$7","v":224862.32286296005},{"$f":"Option2!Q$84*conv_2026*Q$7","v":243804.7465025968},{"$f":"Option2!R$84*conv_2026*R$7","v":251380.41762491348},{"$f":"Option2!S$84*conv_2026*S$7","v":255974.9742289384},{"$f":"Option2!T$84*conv_2026*T$7","v":261155.87784169853},{"$f":"Option2!U$84*conv_2026*U$7","v":266999.32445991423},{"$f":"Option2!V$84*conv_2026*V$7","v":273451.79962292692},{"$f":"Option2!W$84*conv_2026*W$7","v":273451.79962293105},{"$f":"Option2!X$84*conv_2026*X$7","v":273451.79962292279},{"$f":"Option2!Y$84*conv_2026*Y$7","v":273451.79962292692},{"$f":"Option2!Z$84*conv_2026*Z$7","v":273451.79962293518},{"$f":"Option2!AA$84*conv_2026*AA$7","v":273451.79962292692},{"$f":"Option2!AB$84*conv_2026*AB$7","v":273451.79962292692},{"$f":"Option2!AC$84*conv_2026*AC$7","v":0},{"$f":"Option2!AD$84*conv_2026*AD$7","v":0},{"$f":"Option2!AE$84*conv_2026*AE$7","v":0},{"$f":"Option2!AF$84*conv_2026*AF$7","v":0},{"$f":"Option2!AG$84*conv_2026*AG$7","v":0}]
["Option 2",null,{"$f":"Option2!C$85","v":"Other benefits value"},"Option 2Other benefits value",null,{"$f":"SUMPRODUCT(($H35:$AG35)*($H$5:$AG$5)*($H$7:$AG$7))","v":0},"2026-06-30",null,{"$f":"Option2!I$85*conv_2026*I$7","v":0},{"$f":"Option2!J$85*conv_2026*J$7","v":0},{"$f":"Option2!K$85*conv_2026*K$7","v":0},{"$f":"Option2!L$85*conv_2026*L$7","v":0},{"$f":"Option2!M$85*conv_2026*M$7","v":0},{"$f":"Option2!N$85*conv_2026*N$7","v":0},{"$f":"Option2!O$85*conv_2026*O$7","v":0},{"$f":"Option2!P$85*conv_2026*P$7","v":0},{"$f":"Option2!Q$85*conv_2026*Q$7","v":0},{"$f":"Option2!R$85*conv_2026*R$7","v":0},{"$f":"Option2!S$85*conv_2026*S$7","v":0},{"$f":"Option2!T$85*conv_2026*T$7","v":0},{"$f":"Option2!U$85*conv_2026*U$7","v":0},{"$f":"Option2!V$85*conv_2026*V$7","v":0},{"$f":"Option2!W$85*conv_2026*W$7","v":0},{"$f":"Option2!X$85*conv_2026*X$7","v":0},{"$f":"Option2!Y$85*conv_2026*Y$7","v":0},{"$f":"Option2!Z$85*conv_2026*Z$7","v":0},{"$f":"Option2!AA$85*conv_2026*AA$7","v":0},{"$f":"Option2!AB$85*conv_2026*AB$7","v":0},{"$f":"Option2!AC$85*conv_2026*AC$7","v":0},{"$f":"Option2!AD$85*conv_2026*AD$7","v":0},{"$f":"Option2!AE$85*conv_2026*AE$7","v":0},{"$f":"Option2!AF$85*conv_2026*AF$7","v":0},{"$f":"Option2!AG$85*conv_2026*AG$7","v":0}]
["Option 2",null,{"$f":"Option2!C87","v":"Net benefits"},"Option 2Net benefits",null,null,"2026-06-30",null,{"$f":"SUM(I32:I35)","v":0},{"$f":"SUM(J32:J35)","v":-14651.425025042434},-23421.330904195864,-24801.324222821029,-16905.712925029526,2623.1529850293882,30611.173693654709,63651.495581620722,82593.919221257471,90169.590343574149,94764.146947599074,99945.050560359203,105788.49717857491,112240.97234158759,112240.97234159173,112240.97234158346,112240.97234158759,112240.97234159586,112240.97234158759,112240.97234158759,0,0,0,0,0]
["Option 2",null,"NPV","Option 2NPV",null,{"$f":"SUMPRODUCT(($H36:$AG36)*($H$5:$AG$5)*($H$7:$AG$7))","v":779212.15962448064},"2026-06-30"]
["Option 2",null,"PV of costs","Option 2PV of costs",null,{"$f":"SUM(F32:F33)","v":-1876457.6561296009},"2026-06-30"]
["Option 2",null,"PV of benefits","Option 2PV of benefits",null,{"$f":"SUM(F34:F35)","v":2655669.8157540802},"2026-06-30"]
[]
[null,null,null,{"$f":"A41&C41","v":""}]
[{"$f":"A43","v":"Option 3"},null,"Energy at risk value",{"$f":"A42&C42","v":"Option 3Energy at risk value"},null,{"$f":"SUMPRODUCT($H42:$AG42, $H$5:$AG$5)","v":197197545.97287777},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option3!I$28*conv_2026","v":3603413.3811230017},{"$f":"Option3!J$28*conv_2026","v":3963956.5656912704},{"$f":"Option3!K$28*conv_2026","v":4382013.8397733923},{"$f":"Option3!L$28*conv_2026","v":4861331.1736413706},{"$f":"Option3!M$28*conv_2026","v":5410228.5481297011},{"$f":"Option3!N$28*conv_2026","v":6039775.3584319912},{"$f":"Option3!O$28*conv_2026","v":6772415.7395444354},{"$f":"Option3!P$28*conv_2026","v":7610943.1121799322},{"$f":"Option3!Q$28*conv_2026","v":8532895.6605765373},{"$f":"Option3!R$28*conv_2026","v":9516444.1126128528},{"$f":"Option3!S$28*conv_2026","v":10556020.740416726},{"$f":"Option3!T$28*conv_2026","v":11707580.472231818},{"$f":"Option3!U$28*conv_2026","v":12959947.659497928},{"$f":"Option3!V$28*conv_2026","v":14248751.12695973},{"$f":"Option3!W$28*conv_2026","v":15475694.126397936},{"$f":"Option3!X$28*conv_2026","v":16657600.759008609},{"$f":"Option3!Y$28*conv_2026","v":17814833.934086863},{"$f":"Option3!Z$28*conv_2026","v":18904140.48735182},{"$f":"Option3!AA$28*conv_2026","v":19901459.670389425},{"$f":"Option3!AB$28*conv_2026","v":20771375.957711931},{"$f":"Option3!AC$28*conv_2026","v":21648767.430714909},{"$f":"Option3!AD$28*conv_2026","v":22544116.932485331},{"$f":"Option3!AE$28*conv_2026","v":23441842.01999028},{"$f":"Option3!AF$28*conv_2026","v":24358472.586695731},{"$f":"Option3!AG$28*conv_2026","v":25279440.05544132}]
[{"$f":"Data!B11","v":"Option 3"},null,{"$f":"Option3!C$66","v":"Capital expenditure"},{"$f":"A43&C43","v":"Option 3Capital expenditure"},null,{"$f":"SUMPRODUCT($H43:$AG43, $H$5:$AG$5)","v":-7353816.8071412593},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"SUM(Option3!I$67:I$69)*conv_2026*I$7","v":-1600957.6339803736},{"$f":"SUM(Option3!J$67:J$69)*conv_2026*J$7","v":-1600957.6339803736},{"$f":"SUM(Option3!K$67:K$69)*conv_2026*K$7","v":-1600957.6339803736},{"$f":"SUM(Option3!L$67:L$69)*conv_2026*L$7","v":-1600957.6339803736},{"$f":"SUM(Option3!M$67:M$69)*conv_2026*M$7","v":-1600957.6339803736},{"$f":"SUM(Option3!N$67:N$69)*conv_2026*N$7","v":0},{"$f":"SUM(Option3!O$67:O$69)*conv_2026*O$7","v":0},{"$f":"SUM(Option3!P$67:P$69)*conv_2026*P$7","v":0},{"$f":"SUM(Option3!Q$67:Q$69)*conv_2026*Q$7","v":0},{"$f":"SUM(Option3!R$67:R$69)*conv_2026*R$7","v":0},{"$f":"SUM(Option3!S$67:S$69)*conv_2026*S$7","v":0},{"$f":"SUM(Option3!T$67:T$69)*conv_2026*T$7","v":0},{"$f":"SUM(Option3!U$67:U$69)*conv_2026*U$7","v":0},{"$f":"SUM(Option3!V$67:V$69)*conv_2026*V$7","v":0},{"$f":"SUM(Option3!W$67:W$69)*conv_2026*W$7","v":0},{"$f":"SUM(Option3!X$67:X$69)*conv_2026*X$7","v":0},{"$f":"SUM(Option3!Y$67:Y$69)*conv_2026*Y$7","v":0},{"$f":"SUM(Option3!Z$67:Z$69)*conv_2026*Z$7","v":0},{"$f":"SUM(Option3!AA$67:AA$69)*conv_2026*AA$7","v":0},{"$f":"SUM(Option3!AB$67:AB$69)*conv_2026*AB$7","v":0},{"$f":"SUM(Option3!AC$67:AC$69)*conv_2026*AC$7","v":0},{"$f":"SUM(Option3!AD$67:AD$69)*conv_2026*AD$7","v":0},{"$f":"SUM(Option3!AE$67:AE$69)*conv_2026*AE$7","v":0},{"$f":"SUM(Option3!AF$67:AF$69)*conv_2026*AF$7","v":0},{"$f":"SUM(Option3!AG$67:AG$69)*conv_2026*AG$7","v":0}]
[{"$f":"A43","v":"Option 3"},null,{"$f":"'Option1 (base case)'!C$36","v":"Total risk cost"},{"$f":"A44&C44","v":"Option 3Total risk cost"},null,{"$f":"SUMPRODUCT($H44:$AG44, $H$5:$AG$5)","v":299392282.65371519},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option3!I$36*conv_2026*I$7","v":7615025.8647977822},{"$f":"Option3!J$36*conv_2026*J$7","v":8356420.0823157495},{"$f":"Option3!K$36*conv_2026*K$7","v":9212796.2602027897},{"$f":"Option3!L$36*conv_2026*L$7","v":10190491.240112027},{"$f":"Option3!M$36*conv_2026*M$7","v":11305138.342706164},{"$f":"Option3!N$36*conv_2026*N$7","v":12577724.375767348},{"$f":"Option3!O$36*conv_2026*O$7","v":14095927.748170748},{"$f":"Option3!P$36*conv_2026*P$7","v":15832823.752417237},{"$f":"Option3!Q$36*conv_2026*Q$7","v":17752886.008783683},{"$f":"Option3!R$36*conv_2026*R$7","v":19811822.896361701},{"$f":"Option3!S$36*conv_2026*S$7","v":21998582.873775396},{"$f":"Option3!T$36*conv_2026*T$7","v":24420698.327653609},{"$f":"Option3!U$36*conv_2026*U$7","v":27054383.513018467},{"$f":"Option3!V$36*conv_2026*V$7","v":29763722.34494755},{"$f":"Option3!W$36*conv_2026*W$7","v":32356597.956804972},{"$f":"Option3!X$36*conv_2026*X$7","v":34854299.059946626},{"$f":"Option3!Y$36*conv_2026*Y$7","v":37299858.208388425},{"$f":"Option3!Z$36*conv_2026*Z$7","v":39601869.301886998},{"$f":"Option3!AA$36*conv_2026*AA$7","v":41709485.212422214},{"$f":"Option3!AB$36*conv_2026*AB$7","v":43547862.974705294},{"$f":"Option3!AC$36*conv_2026*AC$7","v":0},{"$f":"Option3!AD$36*conv_2026*AD$7","v":0},{"$f":"Option3!AE$36*conv_2026*AE$7","v":0},{"$f":"Option3!AF$36*conv_2026*AF$7","v":0},{"$f":"Option3!AG$36*conv_2026*AG$7","v":0}]
["Option 3"]
["Option 3",null,{"$f":"Option3!C$82","v":"Annualised capex"},{"$f":"A46&C46","v":"Option 3Annualised capex"},null,{"$f":"SUMPRODUCT($H46:$AG46, $H$5:$AG$5)","v":-3735214.3247592663},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option3!I$82*conv_2026*I$7","v":0},{"$f":"Option3!J$82*conv_2026*J$7","v":-64180.184338352243},{"$f":"Option3!K$82*conv_2026*K$7","v":-128360.36867670449},{"$f":"Option3!L$82*conv_2026*L$7","v":-192540.55301505674},{"$f":"Option3!M$82*conv_2026*M$7","v":-256720.73735340897},{"$f":"Option3!N$82*conv_2026*N$7","v":-320900.92169176112},{"$f":"Option3!O$82*conv_2026*O$7","v":-320900.92169176112},{"$f":"Option3!P$82*conv_2026*P$7","v":-320900.92169176112},{"$f":"Option3!Q$82*conv_2026*Q$7","v":-320900.92169176112},{"$f":"Option3!R$82*conv_2026*R$7","v":-320900.92169176112},{"$f":"Option3!S$82*conv_2026*S$7","v":-320900.92169176112},{"$f":"Option3!T$82*conv_2026*T$7","v":-320900.92169176112},{"$f":"Option3!U$82*conv_2026*U$7","v":-320900.92169176112},{"$f":"Option3!V$82*conv_2026*V$7","v":-320900.92169176112},{"$f":"Option3!W$82*conv_2026*W$7","v":-320900.92169176112},{"$f":"Option3!X$82*conv_2026*X$7","v":-320900.92169176112},{"$f":"Option3!Y$82*conv_2026*Y$7","v":-320900.92169176112},{"$f":"Option3!Z$82*conv_2026*Z$7","v":-320900.92169176112},{"$f":"Option3!AA$82*conv_2026*AA$7","v":-320900.92169176112},{"$f":"Option3!AB$82*conv_2026*AB$7","v":-320900.92169176112},{"$f":"Option3!AC$82*conv_2026*AC$7","v":0},{"$f":"Option3!AD$82*conv_2026*AD$7","v":0},{"$f":"Option3!AE$82*conv_2026*AE$7","v":0},{"$f":"Option3!AF$82*conv_2026*AF$7","v":0},{"$f":"Option3!AG$82*conv_2026*AG$7","v":0}]
["Option 3",null,{"$f":"Option3!C$83","v":"Operating expenditure"},"Option 3Operating expenditure",null,{"$f":"SUMPRODUCT($H47:$AG47, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"Option3!I$83*conv_2026*I$7","v":0},{"$f":"Option3!J$83*conv_2026*J$7","v":0},{"$f":"Option3!K$83*conv_2026*K$7","v":0},{"$f":"Option3!L$83*conv_2026*L$7","v":0},{"$f":"Option3!M$83*conv_2026*M$7","v":0},{"$f":"Option3!N$83*conv_2026*N$7","v":0},{"$f":"Option3!O$83*conv_2026*O$7","v":0},{"$f":"Option3!P$83*conv_2026*P$7","v":0},{"$f":"Option3!Q$83*conv_2026*Q$7","v":0},{"$f":"Option3!R$83*conv_2026*R$7","v":0},{"$f":"Option3!S$83*conv_2026*S$7","v":0},{"$f":"Option3!T$83*conv_2026*T$7","v":0},{"$f":"Option3!U$83*conv_2026*U$7","v":0},{"$f":"Option3!V$83*conv_2026*V$7","v":0},{"$f":"Option3!W$83*conv_2026*W$7","v":0},{"$f":"Option3!X$83*conv_2026*X$7","v":0},{"$f":"Option3!Y$83*conv_2026*Y$7","v":0},{"$f":"Option3!Z$83*conv_2026*Z$7","v":0},{"$f":"Option3!AA$83*conv_2026*AA$7","v":0},{"$f":"Option3!AB$83*conv_2026*AB$7","v":0},{"$f":"Option3!AC$83*conv_2026*AC$7","v":0},{"$f":"Option3!AD$83*conv_2026*AD$7","v":0},{"$f":"Option3!AE$83*conv_2026*AE$7","v":0},{"$f":"Option3!AF$83*conv_2026*AF$7","v":0},{"$f":"Option3!AG$83*conv_2026*AG$7","v":0}]
["Option 3",null,{"$f":"Option3!C$84","v":"Risk mitigated"},"Option 3Risk mitigated",null,{"$f":"SUMPRODUCT($H48:$AG48, $H$5:$AG$5)","v":4862589.5290530659},"2026-06-30",null,{"$f":"Option3!I$84*conv_2026*I$7","v":0},{"$f":"Option3!J$84*conv_2026*J$7","v":30972.624155564121},{"$f":"Option3!K$84*conv_2026*K$7","v":71841.870855101311},{"$f":"Option3!L$84*conv_2026*L$7","v":124990.0041326801},{"$f":"Option3!M$84*conv_2026*M$7","v":193356.89023416658},{"$f":"Option3!N$84*conv_2026*N$7","v":280571.38019834453},{"$f":"Option3!O$84*conv_2026*O$7","v":325928.36421642517},{"$f":"Option3!P$84*conv_2026*P$7","v":378941.97080832254},{"$f":"Option3!Q$84*conv_2026*Q$7","v":421600.57270306093},{"$f":"Option3!R$84*conv_2026*R$7","v":451129.26310627424},{"$f":"Option3!S$84*conv_2026*S$7","v":466450.16760189837},{"$f":"Option3!T$84*conv_2026*T$7","v":483726.2915662126},{"$f":"Option3!U$84*conv_2026*U$7","v":503211.71644585661},{"$f":"Option3!V$84*conv_2026*V$7","v":524727.99413114344},{"$f":"Option3!W$84*conv_2026*W$7","v":524727.99413114751},{"$f":"Option3!X$84*conv_2026*X$7","v":524727.99413114344},{"$f":"Option3!Y$84*conv_2026*Y$7","v":524727.99413115159},{"$f":"Option3!Z$84*conv_2026*Z$7","v":524727.99413115159},{"$f":"Option3!AA$84*conv_2026*AA$7","v":524727.99413115159},{"$f":"Option3!AB$84*conv_2026*AB$7","v":524727.99413115159},{"$f":"Option3!AC$84*conv_2026*AC$7","v":0},{"$f":"Option3!AD$84*conv_2026*AD$7","v":0},{"$f":"Option3!AE$84*conv_2026*AE$7","v":0},{"$f":"Option3!AF$84*conv_2026*AF$7","v":0},{"$f":"Option3!AG$84*conv_2026*AG$7","v":0}]
["Option 3",null,{"$f":"Option3!C$85","v":"Other benefits value"},"Option 3Other benefits value",null,{"$f":"SUMPRODUCT($H49:$AG49, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"Option3!I$85*conv_2026*I$7","v":0},{"$f":"Option3!J$85*conv_2026*J$7","v":0},{"$f":"Option3!K$85*conv_2026*K$7","v":0},{"$f":"Option3!L$85*conv_2026*L$7","v":0},{"$f":"Option3!M$85*conv_2026*M$7","v":0},{"$f":"Option3!N$85*conv_2026*N$7","v":0},{"$f":"Option3!O$85*conv_2026*O$7","v":0},{"$f":"Option3!P$85*conv_2026*P$7","v":0},{"$f":"Option3!Q$85*conv_2026*Q$7","v":0},{"$f":"Option3!R$85*conv_2026*R$7","v":0},{"$f":"Option3!S$85*conv_2026*S$7","v":0},{"$f":"Option3!T$85*conv_2026*T$7","v":0},{"$f":"Option3!U$85*conv_2026*U$7","v":0},{"$f":"Option3!V$85*conv_2026*V$7","v":0},{"$f":"Option3!W$85*conv_2026*W$7","v":0},{"$f":"Option3!X$85*conv_2026*X$7","v":0},{"$f":"Option3!Y$85*conv_2026*Y$7","v":0},{"$f":"Option3!Z$85*conv_2026*Z$7","v":0},{"$f":"Option3!AA$85*conv_2026*AA$7","v":0},{"$f":"Option3!AB$85*conv_2026*AB$7","v":0},{"$f":"Option3!AC$85*conv_2026*AC$7","v":0},{"$f":"Option3!AD$85*conv_2026*AD$7","v":0},{"$f":"Option3!AE$85*conv_2026*AE$7","v":0},{"$f":"Option3!AF$85*conv_2026*AF$7","v":0},{"$f":"Option3!AG$85*conv_2026*AG$7","v":0}]
["Option 3",null,{"$f":"Option3!C87","v":"Net benefits"},"Option 3Net benefits",null,null,"2026-06-30",null,{"$f":"SUM(I46:I49)","v":0},-33207.560182788118,-56518.497821603174,-67550.548882376635,-63363.847119242389,-40329.541493416589,5027.4425246640458,58041.049116561422,100699.65101129981,130228.34141451312,145549.24591013725,162825.36987445148,182310.79475409549,203827.07243938232,203827.07243938639,203827.07243938232,203827.07243939047,203827.07243939047,203827.07243939047,203827.07243939047,{"$f":"SUM(AC46:AC49)","v":0},{"$f":"SUM(AD46:AD49)","v":0},{"$f":"SUM(AE46:AE49)","v":0},{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0}]
["Option 3",null,"NPV","Option 3NPV",null,{"$f":"SUMPRODUCT(($H50:$AG50)*($H$5:$AG$5)*($H$7:$AG$7))","v":1127375.2042938005},"2026-06-30"]
["Option 3",null,"PV of costs","Option 3PV of costs",null,{"$f":"SUM(F46:F47)","v":-3735214.3247592663},"2026-06-30"]
["Option 3",null,"PV of benefits","Option 3PV of benefits",null,{"$f":"SUM(F48:F49)","v":4862589.5290530659},"2026-06-30"]
[]
[]
[{"$f":"A57","v":"Option 4"},null,"Energy at risk value",{"$f":"A56&C56","v":"Option 4Energy at risk value"},null,{"$f":"SUMPRODUCT($H56:$AG56, $H$5:$AG$5)","v":197502430.60848308},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option4!I$28*conv_2026","v":3535473.405411527},{"$f":"Option4!J$28*conv_2026","v":3891731.8197743222},{"$f":"Option4!K$28*conv_2026","v":4305641.4073547954},{"$f":"Option4!L$28*conv_2026","v":4781076.9755718615},{"$f":"Option4!M$28*conv_2026","v":5326528.7537157936},{"$f":"Option4!N$28*conv_2026","v":6072224.5672798846},{"$f":"Option4!O$28*conv_2026","v":6810151.4016972613},{"$f":"Option4!P$28*conv_2026","v":7654918.2270297091},{"$f":"Option4!Q$28*conv_2026","v":8581847.1526900008},{"$f":"Option4!R$28*conv_2026","v":9568791.1164630894},{"$f":"Option4!S$28*conv_2026","v":10609983.720763555},{"$f":"Option4!T$28*conv_2026","v":11763437.922564164},{"$f":"Option4!U$28*conv_2026","v":13018024.887432691},{"$f":"Option4!V$28*conv_2026","v":14309288.174199261},{"$f":"Option4!W$28*conv_2026","v":15535731.078015557},{"$f":"Option4!X$28*conv_2026","v":16717448.978841018},{"$f":"Option4!Y$28*conv_2026","v":17874609.172152057},{"$f":"Option4!Z$28*conv_2026","v":18963836.870507497},{"$f":"Option4!AA$28*conv_2026","v":19961070.843953051},{"$f":"Option4!AB$28*conv_2026","v":20830895.045518499},{"$f":"Option4!AC$28*conv_2026","v":21708186.991836783},{"$f":"Option4!AD$28*conv_2026","v":22603428.914333899},{"$f":"Option4!AE$28*conv_2026","v":23501037.707495492},{"$f":"Option4!AF$28*conv_2026","v":24417556.447663106},{"$f":"Option4!AG$28*conv_2026","v":25338523.916408695}]
[{"$f":"Data!B12","v":"Option 4"},null,{"$f":"Option4!C$66","v":"Capital expenditure"},{"$f":"A57&C57","v":"Option 4Capital expenditure"},null,{"$f":"SUMPRODUCT($H57:$AG57, $H$5:$AG$5)","v":-6932364.737906985},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"SUM(Option4!I$67:I$69)*conv_2026*I$7","v":-1106696.4104811111},{"$f":"SUM(Option4!J$67:J$69)*conv_2026*J$7","v":-1618789.3138698302},{"$f":"SUM(Option4!K$67:K$69)*conv_2026*K$7","v":-1618789.3138698302},{"$f":"SUM(Option4!L$67:L$69)*conv_2026*L$7","v":-1618789.3138698302},{"$f":"SUM(Option4!M$67:M$69)*conv_2026*M$7","v":-1618789.3138698302},{"$f":"SUM(Option4!N$67:N$69)*conv_2026*N$7","v":0},{"$f":"SUM(Option4!O$67:O$69)*conv_2026*O$7","v":0},{"$f":"SUM(Option4!P$67:P$69)*conv_2026*P$7","v":0},{"$f":"SUM(Option4!Q$67:Q$69)*conv_2026*Q$7","v":0},{"$f":"SUM(Option4!R$67:R$69)*conv_2026*R$7","v":0},{"$f":"SUM(Option4!S$67:S$69)*conv_2026*S$7","v":0},{"$f":"SUM(Option4!T$67:T$69)*conv_2026*T$7","v":0},{"$f":"SUM(Option4!U$67:U$69)*conv_2026*U$7","v":0},{"$f":"SUM(Option4!V$67:V$69)*conv_2026*V$7","v":0},{"$f":"SUM(Option4!W$67:W$69)*conv_2026*W$7","v":0},{"$f":"SUM(Option4!X$67:X$69)*conv_2026*X$7","v":0},{"$f":"SUM(Option4!Y$67:Y$69)*conv_2026*Y$7","v":0},{"$f":"SUM(Option4!Z$67:Z$69)*conv_2026*Z$7","v":0},{"$f":"SUM(Option4!AA$67:AA$69)*conv_2026*AA$7","v":0},{"$f":"SUM(Option4!AB$67:AB$69)*conv_2026*AB$7","v":0},{"$f":"SUM(Option4!AC$67:AC$69)*conv_2026*AC$7","v":0},{"$f":"SUM(Option4!AD$67:AD$69)*conv_2026*AD$7","v":0},{"$f":"SUM(Option4!AE$67:AE$69)*conv_2026*AE$7","v":0},{"$f":"SUM(Option4!AF$67:AF$69)*conv_2026*AF$7","v":0},{"$f":"SUM(Option4!AG$67:AG$69)*conv_2026*AG$7","v":0}]
[{"$f":"A57","v":"Option 4"},null,{"$f":"'Option1 (base case)'!C$36","v":"Total risk cost"},"Option 4Total risk cost",null,{"$f":"SUMPRODUCT($H58:$AG58, $H$5:$AG$5)","v":300981758.55258238},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option4!I$36*conv_2026*I$7","v":7248828.67139237},{"$f":"Option4!J$36*conv_2026*J$7","v":7971478.7809989294},{"$f":"Option4!K$36*conv_2026*K$7","v":8811239.9520013072},{"$f":"Option4!L$36*conv_2026*L$7","v":9775478.1058652848},{"$f":"Option4!M$36*conv_2026*M$7","v":10881157.179089468},{"$f":"Option4!N$36*conv_2026*N$7","v":12792038.9484524},{"$f":"Option4!O$36*conv_2026*O$7","v":14345107.838631539},{"$f":"Option4!P$36*conv_2026*P$7","v":16123081.594126917},{"$f":"Option4!Q$36*conv_2026*Q$7","v":18075959.002503432},{"$f":"Option4!R$36*conv_2026*R$7","v":20157345.74853377},{"$f":"Option4!S$36*conv_2026*S$7","v":22354968.045611903},{"$f":"Option4!T$36*conv_2026*T$7","v":24789721.559577275},{"$f":"Option4!U$36*conv_2026*U$7","v":27438108.565944321},{"$f":"Option4!V$36*conv_2026*V$7","v":30163728.328277986},{"$f":"Option4!W$36*conv_2026*W$7","v":32753908.419401698},{"$f":"Option4!X$36*conv_2026*X$7","v":35250592.256208956},{"$f":"Option4!Y$36*conv_2026*Y$7","v":37695758.0321474},{"$f":"Option4!Z$36*conv_2026*Z$7","v":39997344.096842989},{"$f":"Option4!AA$36*conv_2026*AA$7","v":42104500.726768628},{"$f":"Option4!AB$36*conv_2026*AB$7","v":43942382.145839401},{"$f":"Option4!AC$36*conv_2026*AC$7","v":0},{"$f":"Option4!AD$36*conv_2026*AD$7","v":0},{"$f":"Option4!AE$36*conv_2026*AE$7","v":0},{"$f":"Option4!AF$36*conv_2026*AF$7","v":0},{"$f":"Option4!AG$36*conv_2026*AG$7","v":0}]
["Option 4",null,null,"Option 4"]
["Option 4",null,{"$f":"Option4!C$82","v":"Annualised capex"},"Option 4Annualised capex",null,{"$f":"SUMPRODUCT($H60:$AG60, $H$5:$AG$5)","v":-6001603.6146140508},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option4!I$82*conv_2026*I$7","v":0},{"$f":"Option4!J$82*conv_2026*J$7","v":-1145430.7848479503},{"$f":"Option4!K$82*conv_2026*K$7","v":-1165959.8833326718},{"$f":"Option4!L$82*conv_2026*L$7","v":-1186488.9818173936},{"$f":"Option4!M$82*conv_2026*M$7","v":-1207018.0803021153},{"$f":"Option4!N$82*conv_2026*N$7","v":-1227547.1787868368},{"$f":"Option4!O$82*conv_2026*O$7","v":-82116.393938886467},{"$f":"Option4!P$82*conv_2026*P$7","v":-82116.393938886467},{"$f":"Option4!Q$82*conv_2026*Q$7","v":-82116.393938886467},{"$f":"Option4!R$82*conv_2026*R$7","v":-82116.393938886467},{"$f":"Option4!S$82*conv_2026*S$7","v":-82116.393938886467},{"$f":"Option4!T$82*conv_2026*T$7","v":-82116.393938886467},{"$f":"Option4!U$82*conv_2026*U$7","v":-82116.393938886467},{"$f":"Option4!V$82*conv_2026*V$7","v":-82116.393938886467},{"$f":"Option4!W$82*conv_2026*W$7","v":-82116.393938886467},{"$f":"Option4!X$82*conv_2026*X$7","v":-82116.393938886467},{"$f":"Option4!Y$82*conv_2026*Y$7","v":-82116.393938886467},{"$f":"Option4!Z$82*conv_2026*Z$7","v":-82116.393938886467},{"$f":"Option4!AA$82*conv_2026*AA$7","v":-82116.393938886467},{"$f":"Option4!AB$82*conv_2026*AB$7","v":-82116.393938886467},{"$f":"Option4!AC$82*conv_2026*AC$7","v":0},{"$f":"Option4!AD$82*conv_2026*AD$7","v":0},{"$f":"Option4!AE$82*conv_2026*AE$7","v":0},{"$f":"Option4!AF$82*conv_2026*AF$7","v":0},{"$f":"Option4!AG$82*conv_2026*AG$7","v":0}]
["Option 4",null,{"$f":"Option4!C$83","v":"Operating expenditure"},"Option 4Operating expenditure",null,{"$f":"SUMPRODUCT($H61:$AG61, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"Option4!I$83*conv_2026*I$7","v":0},{"$f":"Option4!J$83*conv_2026*J$7","v":0},{"$f":"Option4!K$83*conv_2026*K$7","v":0},{"$f":"Option4!L$83*conv_2026*L$7","v":0},{"$f":"Option4!M$83*conv_2026*M$7","v":0},{"$f":"Option4!N$83*conv_2026*N$7","v":0},{"$f":"Option4!O$83*conv_2026*O$7","v":0},{"$f":"Option4!P$83*conv_2026*P$7","v":0},{"$f":"Option4!Q$83*conv_2026*Q$7","v":0},{"$f":"Option4!R$83*conv_2026*R$7","v":0},{"$f":"Option4!S$83*conv_2026*S$7","v":0},{"$f":"Option4!T$83*conv_2026*T$7","v":0},{"$f":"Option4!U$83*conv_2026*U$7","v":0},{"$f":"Option4!V$83*conv_2026*V$7","v":0},{"$f":"Option4!W$83*conv_2026*W$7","v":0},{"$f":"Option4!X$83*conv_2026*X$7","v":0},{"$f":"Option4!Y$83*conv_2026*Y$7","v":0},{"$f":"Option4!Z$83*conv_2026*Z$7","v":0},{"$f":"Option4!AA$83*conv_2026*AA$7","v":0},{"$f":"Option4!AB$83*conv_2026*AB$7","v":0},{"$f":"Option4!AC$83*conv_2026*AC$7","v":0},{"$f":"Option4!AD$83*conv_2026*AD$7","v":0},{"$f":"Option4!AE$83*conv_2026*AE$7","v":0},{"$f":"Option4!AF$83*conv_2026*AF$7","v":0},{"$f":"Option4!AG$83*conv_2026*AG$7","v":0}]
["Option 4",null,{"$f":"Option4!C$84","v":"Risk mitigated"},"Option 4Risk mitigated",null,{"$f":"SUMPRODUCT($H62:$AG62, $H$5:$AG$5)","v":3273113.6301858681},"2026-06-30",null,{"$f":"Option4!I$84*conv_2026*I$7","v":366197.19340541202},{"$f":"Option4!J$84*conv_2026*J$7","v":415913.92547238438},{"$f":"Option4!K$84*conv_2026*K$7","v":473398.17905658396},{"$f":"Option4!L$84*conv_2026*L$7","v":540003.13837942225},{"$f":"Option4!M$84*conv_2026*M$7","v":617338.05385086301},{"$f":"Option4!N$84*conv_2026*N$7","v":66256.807513294247},{"$f":"Option4!O$84*conv_2026*O$7","v":76748.273755635222},{"$f":"Option4!P$84*conv_2026*P$7","v":88684.129098640289},{"$f":"Option4!Q$84*conv_2026*Q$7","v":98527.578983311367},{"$f":"Option4!R$84*conv_2026*R$7","v":105606.41093420601},{"$f":"Option4!S$84*conv_2026*S$7","v":110064.99576539166},{"$f":"Option4!T$84*conv_2026*T$7","v":114703.05964254828},{"$f":"Option4!U$84*conv_2026*U$7","v":119486.66351999962},{"$f":"Option4!V$84*conv_2026*V$7","v":124722.01080070493},{"$f":"Option4!W$84*conv_2026*W$7","v":127417.53153441992},{"$f":"Option4!X$84*conv_2026*X$7","v":128434.79786881004},{"$f":"Option4!Y$84*conv_2026*Y$7","v":128828.17037217128},{"$f":"Option4!Z$84*conv_2026*Z$7","v":129253.19917516226},{"$f":"Option4!AA$84*conv_2026*AA$7","v":129712.47978474085},{"$f":"Option4!AB$84*conv_2026*AB$7","v":130208.82299704579},{"$f":"Option4!AC$84*conv_2026*AC$7","v":0},{"$f":"Option4!AD$84*conv_2026*AD$7","v":0},{"$f":"Option4!AE$84*conv_2026*AE$7","v":0},{"$f":"Option4!AF$84*conv_2026*AF$7","v":0},{"$f":"Option4!AG$84*conv_2026*AG$7","v":0}]
["Option 4",null,{"$f":"Option4!C$85","v":"Other benefits value"},"Option 4Other benefits value",null,{"$f":"SUMPRODUCT($H63:$AG63, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"Option4!I$85*conv_2026*I$7","v":0},{"$f":"Option4!J$85*conv_2026*J$7","v":0},{"$f":"Option4!K$85*conv_2026*K$7","v":0},{"$f":"Option4!L$85*conv_2026*L$7","v":0},{"$f":"Option4!M$85*conv_2026*M$7","v":0},{"$f":"Option4!N$85*conv_2026*N$7","v":0},{"$f":"Option4!O$85*conv_2026*O$7","v":0},{"$f":"Option4!P$85*conv_2026*P$7","v":0},{"$f":"Option4!Q$85*conv_2026*Q$7","v":0},{"$f":"Option4!R$85*conv_2026*R$7","v":0},{"$f":"Option4!S$85*conv_2026*S$7","v":0},{"$f":"Option4!T$85*conv_2026*T$7","v":0},{"$f":"Option4!U$85*conv_2026*U$7","v":0},{"$f":"Option4!V$85*conv_2026*V$7","v":0},{"$f":"Option4!W$85*conv_2026*W$7","v":0},{"$f":"Option4!X$85*conv_2026*X$7","v":0},{"$f":"Option4!Y$85*conv_2026*Y$7","v":0},{"$f":"Option4!Z$85*conv_2026*Z$7","v":0},{"$f":"Option4!AA$85*conv_2026*AA$7","v":0},{"$f":"Option4!AB$85*conv_2026*AB$7","v":0},{"$f":"Option4!AC$85*conv_2026*AC$7","v":0},{"$f":"Option4!AD$85*conv_2026*AD$7","v":0},{"$f":"Option4!AE$85*conv_2026*AE$7","v":0},{"$f":"Option4!AF$85*conv_2026*AF$7","v":0},{"$f":"Option4!AG$85*conv_2026*AG$7","v":0}]
["Option 4",null,{"$f":"Option4!C87","v":"Net benefits"},"Option 4Net benefits",null,null,"2026-06-30",null,{"$f":"SUM(I60:I63)","v":366197.19340541202},-729516.85937556601,-692561.70427608793,-646485.84343797131,-589680.02645125228,-1161290.3712735425,-5368.1201832512452,6567.7351597538218,16411.185044424899,23490.016995319544,27948.601826505197,32586.665703661813,37370.269581113156,42605.61686181846,45301.137595533452,46318.403929923574,46711.776433284816,47136.805236275788,47596.085845854381,48092.429058159323,{"$f":"SUM(AC60:AC63)","v":0},{"$f":"SUM(AD60:AD63)","v":0},{"$f":"SUM(AE60:AE63)","v":0},{"$f":"SUM(AF60:AF63)","v":0},{"$f":"SUM(AG60:AG63)","v":0}]
["Option 4",null,"NPV","Option 4NPV",null,{"$f":"SUMPRODUCT(($H64:$AG64)*($H$5:$AG$5)*($H$7:$AG$7))","v":-2728489.9844281827},"2026-06-30"]
["Option 4",null,"PV of costs","Option 4PV of costs",null,{"$f":"SUM(F60:F61)","v":-6001603.6146140508},"2026-06-30"]
["Option 4",null,"PV of benefits","Option 4PV of benefits",null,{"$f":"SUM(F62:F63)","v":3273113.6301858681},"2026-06-30"]
[]
[null,null,null,{"$f":"A69&C69","v":""}]
[{"$f":"A71","v":"Option 5"},null,"Energy at risk value","Option 5Energy at risk value",null,{"$f":"SUMPRODUCT($H70:$AG70, $H$5:$AG$5)","v":197448587.91564661},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option5!I$28*conv_2026","v":3603413.3811230017},{"$f":"Option5!J$28*conv_2026","v":3944634.7432314819},{"$f":"Option5!K$28*conv_2026","v":4362345.5365785472},{"$f":"Option5!L$28*conv_2026","v":4841575.1034402372},{"$f":"Option5!M$28*conv_2026","v":5390716.179862543},{"$f":"Option5!N$28*conv_2026","v":6053610.4217736172},{"$f":"Option5!O$28*conv_2026","v":6788265.3137473315},{"$f":"Option5!P$28*conv_2026","v":7629096.0536469482},{"$f":"Option5!Q$28*conv_2026","v":8554102.3569466025},{"$f":"Option5!R$28*conv_2026","v":9540597.1743090898},{"$f":"Option5!S$28*conv_2026","v":10581608.160432609},{"$f":"Option5!T$28*conv_2026","v":11734807.635043303},{"$f":"Option5!U$28*conv_2026","v":12989026.778549025},{"$f":"Option5!V$28*conv_2026","v":14279876.355875907},{"$f":"Option5!W$28*conv_2026","v":15506739.512956109},{"$f":"Option5!X$28*conv_2026","v":16688644.647118315},{"$f":"Option5!Y$28*conv_2026","v":17845877.822196566},{"$f":"Option5!Z$28*conv_2026","v":18935184.375461522},{"$f":"Option5!AA$28*conv_2026","v":19932503.558499131},{"$f":"Option5!AB$28*conv_2026","v":20802419.845821638},{"$f":"Option5!AC$28*conv_2026","v":21679811.318824615},{"$f":"Option5!AD$28*conv_2026","v":22575160.820595033},{"$f":"Option5!AE$28*conv_2026","v":23472885.908099987},{"$f":"Option5!AF$28*conv_2026","v":24389516.474805437},{"$f":"Option5!AG$28*conv_2026","v":25310483.943551026}]
[{"$f":"Data!B13","v":"Option 5"},null,{"$f":"Option5!C$66","v":"Capital expenditure"},"Option 5Capital expenditure",null,{"$f":"SUMPRODUCT($H71:$AG71, $H$5:$AG$5)","v":-6120918.7673541345},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"SUM(Option5!I$67:I$69)*conv_2026*I$7","v":-1173171.0481968822},{"$f":"SUM(Option5!J$67:J$69)*conv_2026*J$7","v":-1173171.0481968822},{"$f":"SUM(Option5!K$67:K$69)*conv_2026*K$7","v":-1173171.0481968822},{"$f":"SUM(Option5!L$67:L$69)*conv_2026*L$7","v":-1173171.0481968822},{"$f":"SUM(Option5!M$67:M$69)*conv_2026*M$7","v":-2027837.4562126007},{"$f":"SUM(Option5!N$67:N$69)*conv_2026*N$7","v":0},{"$f":"SUM(Option5!O$67:O$69)*conv_2026*O$7","v":0},{"$f":"SUM(Option5!P$67:P$69)*conv_2026*P$7","v":0},{"$f":"SUM(Option5!Q$67:Q$69)*conv_2026*Q$7","v":0},{"$f":"SUM(Option5!R$67:R$69)*conv_2026*R$7","v":0},{"$f":"SUM(Option5!S$67:S$69)*conv_2026*S$7","v":0},{"$f":"SUM(Option5!T$67:T$69)*conv_2026*T$7","v":0},{"$f":"SUM(Option5!U$67:U$69)*conv_2026*U$7","v":0},{"$f":"SUM(Option5!V$67:V$69)*conv_2026*V$7","v":0},{"$f":"SUM(Option5!W$67:W$69)*conv_2026*W$7","v":0},{"$f":"SUM(Option5!X$67:X$69)*conv_2026*X$7","v":0},{"$f":"SUM(Option5!Y$67:Y$69)*conv_2026*Y$7","v":0},{"$f":"SUM(Option5!Z$67:Z$69)*conv_2026*Z$7","v":0},{"$f":"SUM(Option5!AA$67:AA$69)*conv_2026*AA$7","v":0},{"$f":"SUM(Option5!AB$67:AB$69)*conv_2026*AB$7","v":0},{"$f":"SUM(Option5!AC$67:AC$69)*conv_2026*AC$7","v":0},{"$f":"SUM(Option5!AD$67:AD$69)*conv_2026*AD$7","v":0},{"$f":"SUM(Option5!AE$67:AE$69)*conv_2026*AE$7","v":0},{"$f":"SUM(Option5!AF$67:AF$69)*conv_2026*AF$7","v":0},{"$f":"SUM(Option5!AG$67:AG$69)*conv_2026*AG$7","v":0}]
[{"$f":"A71","v":"Option 5"},null,{"$f":"'Option1 (base case)'!C$36","v":"Total risk cost"},"Option 5Total risk cost",null,{"$f":"SUMPRODUCT($H72:$AG72, $H$5:$AG$5)","v":300585507.15784591},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option5!I$36*conv_2026*I$7","v":7615025.8647977822},{"$f":"Option5!J$36*conv_2026*J$7","v":8223854.5463837581},{"$f":"Option5!K$36*conv_2026*K$7","v":9078088.64956511},{"$f":"Option5!L$36*conv_2026*L$7","v":10055549.405516183},{"$f":"Option5!M$36*conv_2026*M$7","v":11172421.673118774},{"$f":"Option5!N$36*conv_2026*N$7","v":12671971.913185533},{"$f":"Option5!O$36*conv_2026*O$7","v":14204124.181763256},{"$f":"Option5!P$36*conv_2026*P$7","v":15957023.958914617},{"$f":"Option5!Q$36*conv_2026*Q$7","v":17896997.091068115},{"$f":"Option5!R$36*conv_2026*R$7","v":19974557.47991737},{"$f":"Option5!S$36*conv_2026*S$7","v":22170437.324516784},{"$f":"Option5!T$36*conv_2026*T$7","v":24602989.908520531},{"$f":"Option5!U$36*conv_2026*U$7","v":27248464.252787746},{"$f":"Option5!V$36*conv_2026*V$7","v":29970828.754741181},{"$f":"Option5!W$36*conv_2026*W$7","v":32563155.973682612},{"$f":"Option5!X$36*conv_2026*X$7","v":35060846.784812056},{"$f":"Option5!Y$36*conv_2026*Y$7","v":37506405.933253855},{"$f":"Option5!Z$36*conv_2026*Z$7","v":39808417.026752427},{"$f":"Option5!AA$36*conv_2026*AA$7","v":41916032.937287644},{"$f":"Option5!AB$36*conv_2026*AB$7","v":43754410.699570708},{"$f":"Option5!AC$36*conv_2026*AC$7","v":0},{"$f":"Option5!AD$36*conv_2026*AD$7","v":0},{"$f":"Option5!AE$36*conv_2026*AE$7","v":0},{"$f":"Option5!AF$36*conv_2026*AF$7","v":0},{"$f":"Option5!AG$36*conv_2026*AG$7","v":0}]
["Option 5",null,null,"Option 5"]
["Option 5",null,{"$f":"Option5!C$82","v":"Annualised capex"},"Option 5Annualised capex",null,{"$f":"SUMPRODUCT(($H74:$AG74)*($H$5:$AG$5)*($H$7:$AG$7))","v":-3908971.2987632109},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option5!I$82*conv_2026*I$7","v":0},{"$f":"Option5!J$82*conv_2026*J$7","v":-414052.42707225133},{"$f":"Option5!K$82*conv_2026*K$7","v":-446294.59252851916},{"$f":"Option5!L$82*conv_2026*L$7","v":-478536.75798478699},{"$f":"Option5!M$82*conv_2026*M$7","v":-510778.92344105482},{"$f":"Option5!N$82*conv_2026*N$7","v":-577283.48688337626},{"$f":"Option5!O$82*conv_2026*O$7","v":-195473.22526739287},{"$f":"Option5!P$82*conv_2026*P$7","v":-195473.22526739287},{"$f":"Option5!Q$82*conv_2026*Q$7","v":-195473.22526739287},{"$f":"Option5!R$82*conv_2026*R$7","v":-195473.22526739287},{"$f":"Option5!S$82*conv_2026*S$7","v":-195473.22526739287},{"$f":"Option5!T$82*conv_2026*T$7","v":-195473.22526739287},{"$f":"Option5!U$82*conv_2026*U$7","v":-195473.22526739287},{"$f":"Option5!V$82*conv_2026*V$7","v":-195473.22526739287},{"$f":"Option5!W$82*conv_2026*W$7","v":-195473.22526739287},{"$f":"Option5!X$82*conv_2026*X$7","v":-195473.22526739287},{"$f":"Option5!Y$82*conv_2026*Y$7","v":-195473.22526739287},{"$f":"Option5!Z$82*conv_2026*Z$7","v":-195473.22526739287},{"$f":"Option5!AA$82*conv_2026*AA$7","v":-195473.22526739287},{"$f":"Option5!AB$82*conv_2026*AB$7","v":-195473.22526739287},{"$f":"Option5!AC$82*conv_2026*AC$7","v":0},{"$f":"Option5!AD$82*conv_2026*AD$7","v":0},{"$f":"Option5!AE$82*conv_2026*AE$7","v":0},{"$f":"Option5!AF$82*conv_2026*AF$7","v":0},{"$f":"Option5!AG$82*conv_2026*AG$7","v":0}]
["Option 5",null,{"$f":"Option5!C$83","v":"Operating expenditure"},"Option 5Operating expenditure",null,{"$f":"SUMPRODUCT(($H75:$AG75)*($H$5:$AG$5)*($H$7:$AG$7))","v":0},"2026-06-30",null,{"$f":"Option5!I$83*conv_2026*I$7","v":0},{"$f":"Option5!J$83*conv_2026*J$7","v":0},{"$f":"Option5!K$83*conv_2026*K$7","v":0},{"$f":"Option5!L$83*conv_2026*L$7","v":0},{"$f":"Option5!M$83*conv_2026*M$7","v":0},{"$f":"Option5!N$83*conv_2026*N$7","v":0},{"$f":"Option5!O$83*conv_2026*O$7","v":0},{"$f":"Option5!P$83*conv_2026*P$7","v":0},{"$f":"Option5!Q$83*conv_2026*Q$7","v":0},{"$f":"Option5!R$83*conv_2026*R$7","v":0},{"$f":"Option5!S$83*conv_2026*S$7","v":0},{"$f":"Option5!T$83*conv_2026*T$7","v":0},{"$f":"Option5!U$83*conv_2026*U$7","v":0},{"$f":"Option5!V$83*conv_2026*V$7","v":0},{"$f":"Option5!W$83*conv_2026*W$7","v":0},{"$f":"Option5!X$83*conv_2026*X$7","v":0},{"$f":"Option5!Y$83*conv_2026*Y$7","v":0},{"$f":"Option5!Z$83*conv_2026*Z$7","v":0},{"$f":"Option5!AA$83*conv_2026*AA$7","v":0},{"$f":"Option5!AB$83*conv_2026*AB$7","v":0},{"$f":"Option5!AC$83*conv_2026*AC$7","v":0},{"$f":"Option5!AD$83*conv_2026*AD$7","v":0},{"$f":"Option5!AE$83*conv_2026*AE$7","v":0},{"$f":"Option5!AF$83*conv_2026*AF$7","v":0},{"$f":"Option5!AG$83*conv_2026*AG$7","v":0}]
["Option 5",null,{"$f":"Option5!C$84","v":"Risk mitigated"},"Option 5Risk mitigated",null,{"$f":"SUMPRODUCT($H76:$AG76, $H$5:$AG$5)","v":3669365.024922315},"2026-06-30",null,{"$f":"Option5!I$84*conv_2026*I$7","v":0},{"$f":"Option5!J$84*conv_2026*J$7","v":163538.16008755538},{"$f":"Option5!K$84*conv_2026*K$7","v":206549.48149278082},{"$f":"Option5!L$84*conv_2026*L$7","v":259931.83872852341},{"$f":"Option5!M$84*conv_2026*M$7","v":326073.55982155749},{"$f":"Option5!N$84*conv_2026*N$7","v":186323.84278016048},{"$f":"Option5!O$84*conv_2026*O$7","v":217731.93062391851},{"$f":"Option5!P$84*conv_2026*P$7","v":254741.76431094061},{"$f":"Option5!Q$84*conv_2026*Q$7","v":277489.490418631},{"$f":"Option5!R$84*conv_2026*R$7","v":288394.67955060699},{"$f":"Option5!S$84*conv_2026*S$7","v":294595.7168605089},{"$f":"Option5!T$84*conv_2026*T$7","v":301434.71069929173},{"$f":"Option5!U$84*conv_2026*U$7","v":309130.97667657718},{"$f":"Option5!V$84*conv_2026*V$7","v":317621.58433751209},{"$f":"Option5!W$84*conv_2026*W$7","v":318169.97725350613},{"$f":"Option5!X$84*conv_2026*X$7","v":318180.26926571497},{"$f":"Option5!Y$84*conv_2026*Y$7","v":318180.26926571911},{"$f":"Option5!Z$84*conv_2026*Z$7","v":318180.26926571911},{"$f":"Option5!AA$84*conv_2026*AA$7","v":318180.26926572737},{"$f":"Option5!AB$84*conv_2026*AB$7","v":318180.26926573558},{"$f":"Option5!AC$84*conv_2026*AC$7","v":0},{"$f":"Option5!AD$84*conv_2026*AD$7","v":0},{"$f":"Option5!AE$84*conv_2026*AE$7","v":0},{"$f":"Option5!AF$84*conv_2026*AF$7","v":0},{"$f":"Option5!AG$84*conv_2026*AG$7","v":0}]
["Option 5",null,{"$f":"Option5!C$85","v":"Other benefits value"},"Option 5Other benefits value",null,{"$f":"SUMPRODUCT($H77:$AG77, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"Option5!I$85*conv_2026*I$7","v":0},{"$f":"Option5!J$85*conv_2026*J$7","v":0},{"$f":"Option5!K$85*conv_2026*K$7","v":0},{"$f":"Option5!L$85*conv_2026*L$7","v":0},{"$f":"Option5!M$85*conv_2026*M$7","v":0},{"$f":"Option5!N$85*conv_2026*N$7","v":0},{"$f":"Option5!O$85*conv_2026*O$7","v":0},{"$f":"Option5!P$85*conv_2026*P$7","v":0},{"$f":"Option5!Q$85*conv_2026*Q$7","v":0},{"$f":"Option5!R$85*conv_2026*R$7","v":0},{"$f":"Option5!S$85*conv_2026*S$7","v":0},{"$f":"Option5!T$85*conv_2026*T$7","v":0},{"$f":"Option5!U$85*conv_2026*U$7","v":0},{"$f":"Option5!V$85*conv_2026*V$7","v":0},{"$f":"Option5!W$85*conv_2026*W$7","v":0},{"$f":"Option5!X$85*conv_2026*X$7","v":0},{"$f":"Option5!Y$85*conv_2026*Y$7","v":0},{"$f":"Option5!Z$85*conv_2026*Z$7","v":0},{"$f":"Option5!AA$85*conv_2026*AA$7","v":0},{"$f":"Option5!AB$85*conv_2026*AB$7","v":0},{"$f":"Option5!AC$85*conv_2026*AC$7","v":0},{"$f":"Option5!AD$85*conv_2026*AD$7","v":0},{"$f":"Option5!AE$85*conv_2026*AE$7","v":0},{"$f":"Option5!AF$85*conv_2026*AF$7","v":0},{"$f":"Option5!AG$85*conv_2026*AG$7","v":0}]
["Option 5",null,{"$f":"Option5!C87","v":"Net benefits"},"Option 5Net benefits",null,null,"2026-06-30",null,{"$f":"SUM(I74:I77)","v":0},-250514.26698469595,-239745.11103573834,-218604.91925626359,-184705.36361949734,-390959.64410321577,22258.705356525636,59268.539043547731,82016.265151238127,92921.454283214116,99122.491593116021,105961.48543189885,113657.7514091843,122148.35907011922,122696.75198611326,122707.0439983221,122707.04399832623,122707.04399832623,122707.0439983345,122707.04399834271,{"$f":"SUM(AC74:AC77)","v":0},{"$f":"SUM(AD74:AD77)","v":0},{"$f":"SUM(AE74:AE77)","v":0},{"$f":"SUM(AF74:AF77)","v":0},{"$f":"SUM(AG74:AG77)","v":0}]
["Option 5",null,"NPV","Option 5NPV",null,{"$f":"SUMPRODUCT(($H78:$AG78)*($H$5:$AG$5)*($H$7:$AG$7))","v":-239606.27384089641},"2026-06-30"]
["Option 5",null,"PV of costs","Option 5PV of costs",null,{"$f":"SUM(F74:F75)","v":-3908971.2987632109},"2026-06-30"]
["Option 5",null,"PV of benefits","Option 5PV of benefits",null,{"$f":"SUM(F76:F77)","v":3669365.024922315},"2026-06-30"]
[null,null,null,{"$f":"A82&C82","v":""}]
[]
[]
[]
[]
[]
["CHART DATA",null,null,null,null,null,null,null,{"$f":"\"FY\"&RIGHT(I$9,2)","v":"FY27"},{"$f":"\"FY\"&RIGHT(J$9,2)","v":"FY28"},"FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51"]
[]
[]
[{"$f":"Summary!$C$26","v":"Option 3"},null,"Annualised capex",{"$f":"INDEX(Data!$C$30:$C$36, MATCH(C91, Data!$B$30:$B$36,0))","v":-1},null,null,null,{"$f":"A91&\" \"&LOWER(C91)","v":"Option 3 annualised capex"},{"$f":"MAX($D91*INDEX(I$15:W$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(J$15:X$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(K$15:Y$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(L$15:Z$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(M$15:AA$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(N$15:AB$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(O$15:AC$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(P$15:AD$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(Q$15:AE$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(R$15:AF$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(S$15:AG$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(T$15:AH$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(U$15:AI$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(V$15:AJ$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(W$15:AK$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(X$15:AL$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(Y$15:AM$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(Z$15:AN$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(AA$15:AO$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(AB$15:AP$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0.3209009216917611},{"$f":"MAX($D91*INDEX(AC$15:AQ$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0},{"$f":"MAX($D91*INDEX(AD$15:AR$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0},{"$f":"MAX($D91*INDEX(AE$15:AS$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0},{"$f":"MAX($D91*INDEX(AF$15:AT$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0},{"$f":"MAX($D91*INDEX(AG$15:AU$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0}]
["Option 1 (base case)",null,"Total risk cost",{"$f":"INDEX(Data!$C$30:$C$36, MATCH(C92, Data!$B$30:$B$36,0))","v":1},null,null,null,{"$f":"A92&\" \"&LOWER(C92)","v":"Option 1 (base case) total risk cost"},{"$f":"$D92*INDEX(I$15:I$81, MATCH($A92&$C92, $D$15:$D$81,0))/mill_conv","v":7.615025864797782},8.3873927064713136,9.2846381310578909,10.315481244244706,11.49849523294033,12.858295755965694,14.421856112387175,16.211765723225557,18.174486581486743,20.262952159467975,{"$f":"$D92*INDEX(S$15:S$81, MATCH($A92&$C92, $D$15:$D$81,0))/mill_conv","v":22.465033041377296},24.904424619219821,27.557595229464322,30.288450339078693,32.881325950936116,35.379027054077767,37.824586202519576,40.126597296018147,42.23421320655337,44.072590968836444,45.926765900714067,47.818891197726394,49.716036775483445,51.653134947592378,53.599398213382138]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"I88","v":"FY27"},{"$f":"J88","v":"FY28"},"FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51"]
["Energy at risk",null,"Energy at risk (weighted)",{"$f":"MAX(H98:AG98)","v":620.48815761599133},null,null,null,{"$f":"A98&\" \"&LOWER(C98)","v":"Energy at risk energy at risk (weighted)"},{"$f":"INDEX('Option1 (base case)'!I$14:I$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":88.154597375065279},{"$f":"INDEX('Option1 (base case)'!J$14:J$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":97.095826093451123},{"$f":"INDEX('Option1 (base case)'!K$14:K$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":107.48269943510191},{"$f":"INDEX('Option1 (base case)'!L$14:L$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":119.4161532687818},{"$f":"INDEX('Option1 (base case)'!M$14:M$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":133.11119826457477},{"$f":"INDEX('Option1 (base case)'!N$14:N$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":148.85279517389625},{"$f":"INDEX('Option1 (base case)'!O$14:O$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":166.95319773840012},{"$f":"INDEX('Option1 (base case)'!P$14:P$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":187.67391016705156},{"$f":"INDEX('Option1 (base case)'!Q$14:Q$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":210.39515499164185},{"$f":"INDEX('Option1 (base case)'!R$14:R$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":234.57207118698921},{"$f":"INDEX('Option1 (base case)'!S$14:S$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":260.0642437650792},{"$f":"INDEX('Option1 (base case)'!T$14:T$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":288.30362025609315},{"$f":"INDEX('Option1 (base case)'!U$14:U$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":319.01778867338862},{"$f":"INDEX('Option1 (base case)'!V$14:V$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":350.6312640511361},{"$f":"INDEX('Option1 (base case)'!W$14:W$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":380.64743335445422},{"$f":"INDEX('Option1 (base case)'!X$14:X$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":409.56182432567334},{"$f":"INDEX('Option1 (base case)'!Y$14:Y$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":437.87259909065432},{"$f":"INDEX('Option1 (base case)'!Z$14:Z$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":464.52160392705349},{"$f":"INDEX('Option1 (base case)'!AA$14:AA$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":488.92021206224041},{"$f":"INDEX('Option1 (base case)'!AB$14:AB$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":510.20201127535978},{"$f":"INDEX('Option1 (base case)'!AC$14:AC$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":531.6666848673716},{"$f":"INDEX('Option1 (base case)'!AD$14:AD$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":553.57068712590194},{"$f":"INDEX('Option1 (base case)'!AE$14:AE$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":575.53280617032613},{"$f":"INDEX('Option1 (base case)'!AF$14:AF$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":597.95743249072177},{"$f":"INDEX('Option1 (base case)'!AG$14:AG$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":620.48815761599133}]
[{"$f":"A23","v":"Option 1 (base case)"},null,"Energy at risk value",{"$f":"MAX(H99:AG99)","v":22.917862872181018},null,null,null,{"$f":"A99&\" risk cost\"","v":"Option 1 (base case) risk cost"},{"$f":"INDEX('Option1 (base case)'!I$14:I$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":3.2560089171668127},{"$f":"INDEX('Option1 (base case)'!J$14:J$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":3.5862551131040301},{"$f":"INDEX('Option1 (base case)'!K$14:K$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":3.9698965025372623},{"$f":"INDEX('Option1 (base case)'!L$14:L$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":4.4106611733773393},{"$f":"INDEX('Option1 (base case)'!M$14:M$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":4.9164905907313052},{"$f":"INDEX('Option1 (base case)'!N$14:N$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":5.4979098409279352},{"$f":"INDEX('Option1 (base case)'!O$14:O$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":6.1664520827305571},{"$f":"INDEX('Option1 (base case)'!P$14:P$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":6.9317760300533706},{"$f":"INDEX('Option1 (base case)'!Q$14:Q$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":7.7709900694895238},{"$f":"INDEX('Option1 (base case)'!R$14:R$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":8.6639696424858137},{"$f":"INDEX('Option1 (base case)'!S$14:S$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":9.6055284914142529},{"$f":"INDEX('Option1 (base case)'!T$14:T$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":10.648555904706937},{"$f":"INDEX('Option1 (base case)'!U$14:U$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":11.782990287347133},{"$f":"INDEX('Option1 (base case)'!V$14:V$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":12.950640765003268},{"$f":"INDEX('Option1 (base case)'!W$14:W$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":14.059294401012462},{"$f":"INDEX('Option1 (base case)'!X$14:X$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":15.127253618569574},{"$f":"INDEX('Option1 (base case)'!Y$14:Y$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":16.17291814238887},{"$f":"INDEX('Option1 (base case)'!Z$14:Z$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":17.157204838314271},{"$f":"INDEX('Option1 (base case)'!AA$14:AA$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":18.058372650545671},{"$f":"INDEX('Option1 (base case)'!AB$14:AB$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":18.844420458312872},{"$f":"INDEX('Option1 (base case)'!AC$14:AC$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":19.637222770395507},{"$f":"INDEX('Option1 (base case)'!AD$14:AD$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":20.446251780782543},{"$f":"INDEX('Option1 (base case)'!AE$14:AE$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":21.257427347092268},{"$f":"INDEX('Option1 (base case)'!AF$14:AF$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":22.085685718606246},{"$f":"INDEX('Option1 (base case)'!AG$14:AG$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":22.917862872181018}]

{"sheet":"Sensitivity_calcs","index":9,"n_rows":98,"n_cols":33,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
["SENSITIVITY CALCULATIONS"]
[]
["Discount factor",null,null,null,null,null,null,{"$f":"Consol!H5","v":0},{"$f":"Consol!I5","v":0.98294637436598087},{"$f":"Consol!J5","v":0.94970664189949849},{"$f":"Consol!K5","v":0.91759095835700344},{"$f":"Consol!L5","v":0.88656131242222558},{"$f":"Consol!M5","v":0.85658097818572532},{"$f":"Consol!N5","v":0.8276144716770294},{"$f":"Consol!O5","v":0.79962750886669509},{"$f":"Consol!P5","v":0.77258696508859437},{"$f":"Consol!Q5","v":0.74646083583439071},{"$f":"Consol!R5","v":0.72121819887380756},{"$f":"Consol!S5","v":0.69682917765585273},{"$f":"Consol!T5","v":0.67326490594768384},{"$f":"Consol!U5","v":0.6504974936692598},{"$f":"Consol!V5","v":0.62849999388334288},{"$f":"Consol!W5","v":0.60724637090178057},{"$f":"Consol!X5","v":0.58671146947031949},{"$f":"Consol!Y5","v":0.56687098499547783},{"$f":"Consol!Z5","v":0.54770143477823952},{"$f":"Consol!AA5","v":0.52918013022052135},{"$f":"Consol!AB5","v":0.5112851499715183},{"$f":"Consol!AC5","v":0.4939953139821433},{"$f":"Consol!AD5","v":0.47729015843685346},{"$f":"Consol!AE5","v":0.46114991153319179},{"$f":"Consol!AF5","v":0.4455554700803786},{"$f":"Consol!AG5","v":0.43048837688925473}]
[{"$f":"'Option1 (base case)'!A6","v":"Count"},null,null,null,null,null,null,{"$f":"Consol!H6","v":0},{"$f":"Consol!I6","v":1},{"$f":"Consol!J6","v":2},{"$f":"Consol!K6","v":3},{"$f":"Consol!L6","v":4},{"$f":"Consol!M6","v":5},{"$f":"Consol!N6","v":6},{"$f":"Consol!O6","v":7},{"$f":"Consol!P6","v":8},{"$f":"Consol!Q6","v":9},{"$f":"Consol!R6","v":10},{"$f":"Consol!S6","v":11},{"$f":"Consol!T6","v":12},{"$f":"Consol!U6","v":13},{"$f":"Consol!V6","v":14},{"$f":"Consol!W6","v":15},{"$f":"Consol!X6","v":16},{"$f":"Consol!Y6","v":17},{"$f":"Consol!Z6","v":18},{"$f":"Consol!AA6","v":19},{"$f":"Consol!AB6","v":20},{"$f":"Consol!AC6","v":21},{"$f":"Consol!AD6","v":22},{"$f":"Consol!AE6","v":23},{"$f":"Consol!AF6","v":24},{"$f":"Consol!AG6","v":25}]
["Analysis period",null,null,null,null,null,null,{"$f":"Consol!H7","v":true},{"$f":"Consol!I7","v":true},{"$f":"Consol!J7","v":true},{"$f":"Consol!K7","v":true},{"$f":"Consol!L7","v":true},{"$f":"Consol!M7","v":true},{"$f":"Consol!N7","v":true},{"$f":"Consol!O7","v":true},{"$f":"Consol!P7","v":true},{"$f":"Consol!Q7","v":true},{"$f":"Consol!R7","v":true},{"$f":"Consol!S7","v":true},{"$f":"Consol!T7","v":true},{"$f":"Consol!U7","v":true},{"$f":"Consol!V7","v":true},{"$f":"Consol!W7","v":true},{"$f":"Consol!X7","v":true},{"$f":"Consol!Y7","v":true},{"$f":"Consol!Z7","v":true},{"$f":"Consol!AA7","v":true},{"$f":"Consol!AB7","v":true},{"$f":"Consol!AC7","v":false},{"$f":"Consol!AD7","v":false},{"$f":"Consol!AE7","v":false},{"$f":"Consol!AF7","v":false},{"$f":"Consol!AG7","v":false}]
[]
[null,null,null,null,null,null,null,{"$f":"'Option1 (base case)'!H9","v":"2026-06-30"},{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},{"$f":"'Option1 (base case)'!O9","v":"2032-33"},{"$f":"'Option1 (base case)'!P9","v":"2033-34"},{"$f":"'Option1 (base case)'!Q9","v":"2034-35"},{"$f":"'Option1 (base case)'!R9","v":"2035-36"},{"$f":"'Option1 (base case)'!S9","v":"2036-37"},{"$f":"'Option1 (base case)'!T9","v":"2037-38"},{"$f":"'Option1 (base case)'!U9","v":"2038-39"},{"$f":"'Option1 (base case)'!V9","v":"2039-40"},{"$f":"'Option1 (base case)'!W9","v":"2040-41"},{"$f":"'Option1 (base case)'!X9","v":"2041-42"},{"$f":"'Option1 (base case)'!Y9","v":"2042-43"},{"$f":"'Option1 (base case)'!Z9","v":"2043-44"},{"$f":"'Option1 (base case)'!AA9","v":"2044-45"},{"$f":"'Option1 (base case)'!AB9","v":"2045-46"},{"$f":"'Option1 (base case)'!AC9","v":"2046-47"},{"$f":"'Option1 (base case)'!AD9","v":"2047-48"},{"$f":"'Option1 (base case)'!AE9","v":"2048-49"},{"$f":"'Option1 (base case)'!AF9","v":"2049-50"},{"$f":"'Option1 (base case)'!AG9","v":"2050-51"}]
[]
[null,null,null,null,null,"PV",null,{"$f":"IF(H6=$D$4,UPPER($A$4),IF(H6=end, \"END\", \"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Consol!AA36","v":112240.97234158759},{"$f":"Consol!AB36","v":112240.97234158759},{"$f":"Consol!AC36","v":0},{"$f":"Consol!AD36","v":0},{"$f":"Consol!AE36","v":0},{"$f":"Consol!AF36","v":0},{"$f":"Consol!AG36","v":0}]
[]
["OPTION 1 (base case)","NPV","Net benefits",{"$f":"A14&B14","v":"OPTION 1 (base case)NPV"},null,{"$f":"SUMPRODUCT($H14:$AG14, $H$5:$AG$5)","v":0},null,{"$f":"'Option1 (base case)'!I87*conv_2026","v":0},{"$f":"'Option1 (base case)'!J87*conv_2026","v":0},{"$f":"'Option1 (base case)'!K87*conv_2026","v":0},{"$f":"'Option1 (base case)'!L87*conv_2026","v":0},{"$f":"'Option1 (base case)'!M87*conv_2026","v":0},{"$f":"'Option1 (base case)'!N87*conv_2026","v":0},{"$f":"'Option1 (base case)'!O87*conv_2026","v":0},{"$f":"'Option1 (base case)'!P87*conv_2026","v":0},{"$f":"'Option1 (base case)'!Q87*conv_2026","v":0},{"$f":"'Option1 (base case)'!R87*conv_2026","v":0},{"$f":"'Option1 (base case)'!S87*conv_2026","v":0},{"$f":"'Option1 (base case)'!T87*conv_2026","v":0},{"$f":"'Option1 (base case)'!U87*conv_2026","v":0},{"$f":"'Option1 (base case)'!V87*conv_2026","v":0},{"$f":"'Option1 (base case)'!W87*conv_2026","v":0},{"$f":"'Option1 (base case)'!X87*conv_2026","v":0},{"$f":"'Option1 (base case)'!Y87*conv_2026","v":0},{"$f":"'Option1 (base case)'!Z87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AA87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AB87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AC87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AD87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AE87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AF87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AG87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AH87*conv_2026","v":0}]
[]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A110","v":"sens1"},{"$f":"'Option1 (base case)'!C110","v":"Capex 10% higher"},{"$f":"A16&B16","v":"OPTION 1 (base case)sens1"},null,{"$f":"SUMPRODUCT($H16:$AG16, $H$5:$AG$5)","v":0},null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A111","v":"sens2"},{"$f":"'Option1 (base case)'!C111","v":"Capex 10% lower"},"OPTION 1 (base case)sens2",null,{"$f":"SUMPRODUCT($H17:$AG17, $H$5:$AG$5)","v":0},null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A112","v":"sens3"},{"$f":"'Option1 (base case)'!C112","v":"Total benefits 10% higher"},"OPTION 1 (base case)sens3",null,0,null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A113","v":"sens4"},{"$f":"'Option1 (base case)'!C113","v":"Total benefits 10% lower"},"OPTION 1 (base case)sens4",null,0,null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A114","v":"sens5"},{"$f":"'Option1 (base case)'!C114","v":"Capex 10% higher & total benefits 10% lower"},"OPTION 1 (base case)sens5",null,0,null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A115","v":"sens"},{"$f":"'Option1 (base case)'!C115","v":0},"OPTION 1 (base case)sens",null,0,null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A116","v":"sens"},{"$f":"'Option1 (base case)'!C116","v":0},"OPTION 1 (base case)sens",null,0,null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A117","v":"sens"},{"$f":"'Option1 (base case)'!C117","v":0},"OPTION 1 (base case)sens",null,0,null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
[]
[]
[]
["Option 2","NPV","Net benefits",{"$f":"A28&B28","v":"Option 2NPV"},null,{"$f":"SUMPRODUCT($H28:$AG28, $H$5:$AG$5)","v":779212.15962448029},null,{"$f":"(INDEX(Option2!H$106:H$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option2!I$106:I$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option2!J$106:J$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*J$7","v":-14651.425025042434},{"$f":"(INDEX(Option2!K$106:K$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*K$7","v":-23421.330904195867},{"$f":"(INDEX(Option2!L$106:L$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*L$7","v":-24801.324222821037},{"$f":"(INDEX(Option2!M$106:M$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*M$7","v":-16905.712925029526},{"$f":"(INDEX(Option2!N$106:N$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*N$7","v":2623.1529850293919},{"$f":"(INDEX(Option2!O$106:O$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*O$7","v":30611.173693654688},{"$f":"(INDEX(Option2!P$106:P$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*P$7","v":63651.4955816207},{"$f":"(INDEX(Option2!Q$106:Q$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*Q$7","v":82593.919221257471},{"$f":"(INDEX(Option2!R$106:R$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*R$7","v":90169.590343574135},{"$f":"(INDEX(Option2!S$106:S$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*S$7","v":94764.146947599074},{"$f":"(INDEX(Option2!T$106:T$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*T$7","v":99945.050560359188},{"$f":"(INDEX(Option2!U$106:U$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*U$7","v":105788.49717857486},{"$f":"(INDEX(Option2!V$106:V$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*V$7","v":112240.97234158758},{"$f":"(INDEX(Option2!W$106:W$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*W$7","v":112240.9723415917},{"$f":"(INDEX(Option2!X$106:X$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*X$7","v":112240.97234158346},{"$f":"(INDEX(Option2!Y$106:Y$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*Y$7","v":112240.97234158758},{"$f":"(INDEX(Option2!Z$106:Z$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*Z$7","v":112240.97234159583},{"$f":"(INDEX(Option2!AA$106:AA$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AA$7","v":112240.97234158758},{"$f":"(INDEX(Option2!AB$106:AB$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AB$7","v":112240.97234158758},{"$f":"(INDEX(Option2!AC$106:AC$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option2!AD$106:AD$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option2!AE$106:AE$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option2!AF$106:AF$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option2!AG$106:AG$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
["Option 2",{"$f":"Option2!A110","v":"sens1"},{"$f":"Option2!C110","v":"Capex 10% higher"},{"$f":"A30&B30","v":"Option 2sens1"},null,{"$f":"SUMPRODUCT($H30:$AG30, $H$5:$AG$5)","v":591566.3940115202},null,{"$f":"IF($B30=0,0, (INDEX(Option2!H$106:H$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B30=0,0, (INDEX(Option2!I$106:I$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":0},{"$f":"IF($B30=0,0, (INDEX(Option2!J$106:J$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":-17875.641570669221},{"$f":"IF($B30=0,0, (INDEX(Option2!K$106:K$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":-29869.763995449441},{"$f":"IF($B30=0,0, (INDEX(Option2!L$106:L$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":-34473.973859701393},{"$f":"IF($B30=0,0, (INDEX(Option2!M$106:M$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":-29802.579107536672},{"$f":"IF($B30=0,0, (INDEX(Option2!N$106:N$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":-13497.929743104542},{"$f":"IF($B30=0,0, (INDEX(Option2!O$106:O$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":14490.090965520754},{"$f":"IF($B30=0,0, (INDEX(Option2!P$106:P$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":47530.41285348677},{"$f":"IF($B30=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":66472.836493123541},{"$f":"IF($B30=0,0, (INDEX(Option2!R$106:R$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":74048.50761544019},{"$f":"IF($B30=0,0, (INDEX(Option2!S$106:S$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":78643.06421946513},{"$f":"IF($B30=0,0, (INDEX(Option2!T$106:T$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":83823.967832225258},{"$f":"IF($B30=0,0, (INDEX(Option2!U$106:U$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":89667.414450440934},{"$f":"IF($B30=0,0, (INDEX(Option2!V$106:V$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":96119.889613453634},{"$f":"IF($B30=0,0, (INDEX(Option2!W$106:W$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":96119.889613457766},{"$f":"IF($B30=0,0, (INDEX(Option2!X$106:X$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":96119.889613449515},{"$f":"IF($B30=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":96119.889613453634},{"$f":"IF($B30=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":96119.889613461884},{"$f":"IF($B30=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":96119.889613453634},{"$f":"IF($B30=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":96119.889613453634},{"$f":"IF($B30=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B30=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B30=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B30=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B30=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A111","v":"sens2"},{"$f":"Option2!C111","v":"Capex 10% lower"},"Option 2sens2",null,{"$f":"SUMPRODUCT($H31:$AG31, $H$5:$AG$5)","v":966857.92523744039},null,{"$f":"IF($B31=0,0, (INDEX(Option2!H$106:H$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B31=0,0, (INDEX(Option2!I$106:I$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":0},{"$f":"IF($B31=0,0, (INDEX(Option2!J$106:J$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":-11427.208479415647},{"$f":"IF($B31=0,0, (INDEX(Option2!K$106:K$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":-16972.897812942294},{"$f":"IF($B31=0,0, (INDEX(Option2!L$106:L$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":-15128.674585940675},{"$f":"IF($B31=0,0, (INDEX(Option2!M$106:M$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":-4008.8467425223794},{"$f":"IF($B31=0,0, (INDEX(Option2!N$106:N$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":18744.235713163325},{"$f":"IF($B31=0,0, (INDEX(Option2!O$106:O$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":46732.256421788617},{"$f":"IF($B31=0,0, (INDEX(Option2!P$106:P$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":79772.578309754637},{"$f":"IF($B31=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":98715.001949391415},{"$f":"IF($B31=0,0, (INDEX(Option2!R$106:R$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":106290.67307170808},{"$f":"IF($B31=0,0, (INDEX(Option2!S$106:S$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":110885.229675733},{"$f":"IF($B31=0,0, (INDEX(Option2!T$106:T$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":116066.13328849313},{"$f":"IF($B31=0,0, (INDEX(Option2!U$106:U$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":121909.57990670881},{"$f":"IF($B31=0,0, (INDEX(Option2!V$106:V$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":128362.05506972152},{"$f":"IF($B31=0,0, (INDEX(Option2!W$106:W$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":128362.05506972564},{"$f":"IF($B31=0,0, (INDEX(Option2!X$106:X$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":128362.05506971739},{"$f":"IF($B31=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":128362.05506972152},{"$f":"IF($B31=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":128362.05506972976},{"$f":"IF($B31=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":128362.05506972152},{"$f":"IF($B31=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":128362.05506972152},{"$f":"IF($B31=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B31=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B31=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B31=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B31=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A112","v":"sens3"},{"$f":"Option2!C112","v":"Total benefits 10% higher"},"Option 2sens3",null,1044779.1411998883,null,{"$f":"IF($B32=0,0, (INDEX(Option2!H$106:H$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B32=0,0, (INDEX(Option2!I$106:I$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":0},{"$f":"IF($B32=0,0, (INDEX(Option2!J$106:J$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":-12892.350981919892},{"$f":"IF($B32=0,0, (INDEX(Option2!K$106:K$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":-19315.03090336188},{"$f":"IF($B32=0,0, (INDEX(Option2!L$106:L$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":-17608.807008222779},{"$f":"IF($B32=0,0, (INDEX(Option2!M$106:M$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":-5699.4180350253318},{"$f":"IF($B32=0,0, (INDEX(Option2!N$106:N$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":19006.551011666266},{"$f":"IF($B32=0,0, (INDEX(Option2!O$106:O$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":49793.373791154096},{"$f":"IF($B32=0,0, (INDEX(Option2!P$106:P$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":86137.727867916707},{"$f":"IF($B32=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":106974.39387151715},{"$f":"IF($B32=0,0, (INDEX(Option2!R$106:R$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":115307.63210606549},{"$f":"IF($B32=0,0, (INDEX(Option2!S$106:S$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":120361.64437049291},{"$f":"IF($B32=0,0, (INDEX(Option2!T$106:T$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":126060.63834452904},{"$f":"IF($B32=0,0, (INDEX(Option2!U$106:U$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":132488.42962456628},{"$f":"IF($B32=0,0, (INDEX(Option2!V$106:V$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":139586.15230388026},{"$f":"IF($B32=0,0, (INDEX(Option2!W$106:W$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":139586.1523038848},{"$f":"IF($B32=0,0, (INDEX(Option2!X$106:X$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":139586.15230387574},{"$f":"IF($B32=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":139586.15230388026},{"$f":"IF($B32=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":139586.15230388934},{"$f":"IF($B32=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":139586.15230388026},{"$f":"IF($B32=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":139586.15230388026},{"$f":"IF($B32=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B32=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B32=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B32=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B32=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A113","v":"sens4"},{"$f":"Option2!C113","v":"Total benefits 10% lower"},"Option 2sens4",null,513645.17804907222,null,{"$f":"IF($B33=0,0, (INDEX(Option2!H$106:H$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B33=0,0, (INDEX(Option2!I$106:I$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":0},{"$f":"IF($B33=0,0, (INDEX(Option2!J$106:J$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":-16410.499068164976},{"$f":"IF($B33=0,0, (INDEX(Option2!K$106:K$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":-27527.630905029855},{"$f":"IF($B33=0,0, (INDEX(Option2!L$106:L$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":-31993.841437419291},{"$f":"IF($B33=0,0, (INDEX(Option2!M$106:M$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":-28112.007815033718},{"$f":"IF($B33=0,0, (INDEX(Option2!N$106:N$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":-13760.245041607483},{"$f":"IF($B33=0,0, (INDEX(Option2!O$106:O$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":11428.973596155283},{"$f":"IF($B33=0,0, (INDEX(Option2!P$106:P$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":41165.263295324694},{"$f":"IF($B33=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":58213.444570997788},{"$f":"IF($B33=0,0, (INDEX(Option2!R$106:R$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":65031.548581082781},{"$f":"IF($B33=0,0, (INDEX(Option2!S$106:S$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":69166.649524705237},{"$f":"IF($B33=0,0, (INDEX(Option2!T$106:T$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":73829.462776189335},{"$f":"IF($B33=0,0, (INDEX(Option2!U$106:U$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":79088.564732583443},{"$f":"IF($B33=0,0, (INDEX(Option2!V$106:V$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":84895.792379294886},{"$f":"IF($B33=0,0, (INDEX(Option2!W$106:W$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":84895.792379298597},{"$f":"IF($B33=0,0, (INDEX(Option2!X$106:X$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":84895.792379291175},{"$f":"IF($B33=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":84895.792379294886},{"$f":"IF($B33=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":84895.792379302307},{"$f":"IF($B33=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":84895.792379294886},{"$f":"IF($B33=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":84895.792379294886},{"$f":"IF($B33=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B33=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B33=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B33=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B33=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A114","v":"sens5"},{"$f":"Option2!C114","v":"Capex 10% higher & total benefits 10% lower"},"Option 2sens5",null,325999.41243611218,null,{"$f":"IF($B34=0,0, (INDEX(Option2!H$106:H$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B34=0,0, (INDEX(Option2!I$106:I$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":0},{"$f":"IF($B34=0,0, (INDEX(Option2!J$106:J$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":-19634.715613791763},{"$f":"IF($B34=0,0, (INDEX(Option2!K$106:K$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":-33976.063996283425},{"$f":"IF($B34=0,0, (INDEX(Option2!L$106:L$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":-41666.491074299651},{"$f":"IF($B34=0,0, (INDEX(Option2!M$106:M$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":-41008.873997540861},{"$f":"IF($B34=0,0, (INDEX(Option2!N$106:N$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":-29881.327769741416},{"$f":"IF($B34=0,0, (INDEX(Option2!O$106:O$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":-4692.1091319786483},{"$f":"IF($B34=0,0, (INDEX(Option2!P$106:P$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":25044.18056719076},{"$f":"IF($B34=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":42092.361842863858},{"$f":"IF($B34=0,0, (INDEX(Option2!R$106:R$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":48910.465852948852},{"$f":"IF($B34=0,0, (INDEX(Option2!S$106:S$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":53045.566796571293},{"$f":"IF($B34=0,0, (INDEX(Option2!T$106:T$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":57708.380048055405},{"$f":"IF($B34=0,0, (INDEX(Option2!U$106:U$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":62967.482004449514},{"$f":"IF($B34=0,0, (INDEX(Option2!V$106:V$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":68774.709651160956},{"$f":"IF($B34=0,0, (INDEX(Option2!W$106:W$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":68774.709651164667},{"$f":"IF($B34=0,0, (INDEX(Option2!X$106:X$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":68774.709651157231},{"$f":"IF($B34=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":68774.709651160956},{"$f":"IF($B34=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":68774.709651168378},{"$f":"IF($B34=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":68774.709651160956},{"$f":"IF($B34=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":68774.709651160956},{"$f":"IF($B34=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B34=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B34=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B34=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B34=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A115","v":"sens"},{"$f":"Option2!C115","v":0},"Option 2sens",null,779212.15962448029,null,{"$f":"IF($B35=0,0, (INDEX(Option2!H$106:H$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B35=0,0, (INDEX(Option2!I$106:I$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":0},{"$f":"IF($B35=0,0, (INDEX(Option2!J$106:J$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":-14651.425025042434},{"$f":"IF($B35=0,0, (INDEX(Option2!K$106:K$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":-23421.330904195867},{"$f":"IF($B35=0,0, (INDEX(Option2!L$106:L$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":-24801.324222821037},{"$f":"IF($B35=0,0, (INDEX(Option2!M$106:M$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":-16905.712925029526},{"$f":"IF($B35=0,0, (INDEX(Option2!N$106:N$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":2623.1529850293919},{"$f":"IF($B35=0,0, (INDEX(Option2!O$106:O$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":30611.173693654688},{"$f":"IF($B35=0,0, (INDEX(Option2!P$106:P$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":63651.4955816207},{"$f":"IF($B35=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":82593.919221257471},{"$f":"IF($B35=0,0, (INDEX(Option2!R$106:R$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":90169.590343574135},{"$f":"IF($B35=0,0, (INDEX(Option2!S$106:S$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":94764.146947599074},{"$f":"IF($B35=0,0, (INDEX(Option2!T$106:T$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":99945.050560359188},{"$f":"IF($B35=0,0, (INDEX(Option2!U$106:U$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":105788.49717857486},{"$f":"IF($B35=0,0, (INDEX(Option2!V$106:V$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":112240.97234158758},{"$f":"IF($B35=0,0, (INDEX(Option2!W$106:W$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":112240.9723415917},{"$f":"IF($B35=0,0, (INDEX(Option2!X$106:X$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":112240.97234158346},{"$f":"IF($B35=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":112240.97234158758},{"$f":"IF($B35=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":112240.97234159583},{"$f":"IF($B35=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":112240.97234158758},{"$f":"IF($B35=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":112240.97234158758},{"$f":"IF($B35=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B35=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B35=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B35=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B35=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A116","v":"sens"},{"$f":"Option2!C116","v":0},"Option 2sens",null,779212.15962448029,null,{"$f":"IF($B36=0,0, (INDEX(Option2!H$106:H$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B36=0,0, (INDEX(Option2!I$106:I$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":0},{"$f":"IF($B36=0,0, (INDEX(Option2!J$106:J$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":-14651.425025042434},{"$f":"IF($B36=0,0, (INDEX(Option2!K$106:K$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":-23421.330904195867},{"$f":"IF($B36=0,0, (INDEX(Option2!L$106:L$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":-24801.324222821037},{"$f":"IF($B36=0,0, (INDEX(Option2!M$106:M$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":-16905.712925029526},{"$f":"IF($B36=0,0, (INDEX(Option2!N$106:N$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":2623.1529850293919},{"$f":"IF($B36=0,0, (INDEX(Option2!O$106:O$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":30611.173693654688},{"$f":"IF($B36=0,0, (INDEX(Option2!P$106:P$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":63651.4955816207},{"$f":"IF($B36=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":82593.919221257471},{"$f":"IF($B36=0,0, (INDEX(Option2!R$106:R$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":90169.590343574135},{"$f":"IF($B36=0,0, (INDEX(Option2!S$106:S$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":94764.146947599074},{"$f":"IF($B36=0,0, (INDEX(Option2!T$106:T$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":99945.050560359188},{"$f":"IF($B36=0,0, (INDEX(Option2!U$106:U$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":105788.49717857486},{"$f":"IF($B36=0,0, (INDEX(Option2!V$106:V$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":112240.97234158758},{"$f":"IF($B36=0,0, (INDEX(Option2!W$106:W$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":112240.9723415917},{"$f":"IF($B36=0,0, (INDEX(Option2!X$106:X$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":112240.97234158346},{"$f":"IF($B36=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":112240.97234158758},{"$f":"IF($B36=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":112240.97234159583},{"$f":"IF($B36=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":112240.97234158758},{"$f":"IF($B36=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":112240.97234158758},{"$f":"IF($B36=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B36=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B36=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B36=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B36=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A117","v":"sens"},{"$f":"Option2!C117","v":0},"Option 2sens",null,779212.15962448029,null,{"$f":"IF($B37=0,0, (INDEX(Option2!H$106:H$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B37=0,0, (INDEX(Option2!I$106:I$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":0},{"$f":"IF($B37=0,0, (INDEX(Option2!J$106:J$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":-14651.425025042434},{"$f":"IF($B37=0,0, (INDEX(Option2!K$106:K$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":-23421.330904195867},{"$f":"IF($B37=0,0, (INDEX(Option2!L$106:L$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":-24801.324222821037},{"$f":"IF($B37=0,0, (INDEX(Option2!M$106:M$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":-16905.712925029526},{"$f":"IF($B37=0,0, (INDEX(Option2!N$106:N$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":2623.1529850293919},{"$f":"IF($B37=0,0, (INDEX(Option2!O$106:O$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":30611.173693654688},{"$f":"IF($B37=0,0, (INDEX(Option2!P$106:P$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":63651.4955816207},{"$f":"IF($B37=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":82593.919221257471},{"$f":"IF($B37=0,0, (INDEX(Option2!R$106:R$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":90169.590343574135},{"$f":"IF($B37=0,0, (INDEX(Option2!S$106:S$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":94764.146947599074},{"$f":"IF($B37=0,0, (INDEX(Option2!T$106:T$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":99945.050560359188},{"$f":"IF($B37=0,0, (INDEX(Option2!U$106:U$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":105788.49717857486},{"$f":"IF($B37=0,0, (INDEX(Option2!V$106:V$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":112240.97234158758},{"$f":"IF($B37=0,0, (INDEX(Option2!W$106:W$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":112240.9723415917},{"$f":"IF($B37=0,0, (INDEX(Option2!X$106:X$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":112240.97234158346},{"$f":"IF($B37=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":112240.97234158758},{"$f":"IF($B37=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":112240.97234159583},{"$f":"IF($B37=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":112240.97234158758},{"$f":"IF($B37=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":112240.97234158758},{"$f":"IF($B37=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B37=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B37=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B37=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B37=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"Consol!H50","v":0},{"$f":"Consol!I50","v":0},{"$f":"Consol!J50","v":-33207.560182788118},{"$f":"Consol!K50","v":-56518.497821603174},{"$f":"Consol!L50","v":-67550.548882376635},{"$f":"Consol!M50","v":-63363.847119242389},{"$f":"Consol!N50","v":-40329.541493416589},{"$f":"Consol!O50","v":5027.4425246640458},{"$f":"Consol!P50","v":58041.049116561422},{"$f":"Consol!Q50","v":100699.65101129981},{"$f":"Consol!R50","v":130228.34141451312},{"$f":"Consol!S50","v":145549.24591013725},{"$f":"Consol!T50","v":162825.36987445148},{"$f":"Consol!U50","v":182310.79475409549},{"$f":"Consol!V50","v":203827.07243938232},{"$f":"Consol!W50","v":203827.07243938639},{"$f":"Consol!X50","v":203827.07243938232},{"$f":"Consol!Y50","v":203827.07243939047},{"$f":"Consol!Z50","v":203827.07243939047},{"$f":"Consol!AA50","v":203827.07243939047},{"$f":"Consol!AB50","v":203827.07243939047},{"$f":"Consol!AC50","v":0},{"$f":"Consol!AD50","v":0},{"$f":"Consol!AE50","v":0},{"$f":"Consol!AF50","v":0},{"$f":"Consol!AG50","v":0}]
[]
["Option 3","NPV","Net benefits",{"$f":"A42&B42","v":"Option 3NPV"},null,{"$f":"SUMPRODUCT($H42:$AG42, $H$5:$AG$5)","v":1127375.2042938005},null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":-33207.560182788118},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":-56518.497821603174},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":-67550.548882376635},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":-63363.847119242382},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":-40329.541493416626},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":5027.4425246640531},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":58041.049116561378},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":100699.65101129978},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":130228.34141451311},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":145549.24591013722},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":162825.36987445143},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":182310.79475409549},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":203827.07243938223},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":203827.07243938636},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":203827.07243938223},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":203827.0724393905},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":203827.0724393905},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":203827.0724393905},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":203827.0724393905},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
["Option 3",{"$f":"Option3!A110","v":"sens1"},{"$f":"Option3!C110","v":"Capex 10% higher"},{"$f":"A44&B44","v":"Option 3sens1"},null,753853.7718178737,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":-39625.578616623345},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":-69354.534689273627},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":-86804.604183882315},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":-89035.920854583281},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":-72419.633662592751},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":-27062.649644512065},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":25950.956947385261},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":68609.558842123661},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":98138.249245336992},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":113459.15374096112},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":130735.27770527532},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":150220.70258491937},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":171736.98027020614},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":171736.98027021028},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":171736.98027020614},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":171736.98027021438},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":171736.98027021438},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":171736.98027021438},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":171736.98027021438},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A111","v":"sens2"},{"$f":"Option3!C111","v":"Capex 10% lower"},"Option 3sens2",null,1500896.6367697271,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":-26789.541748952895},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":-43682.460953932728},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":-48296.493580870963},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":-37691.773383901484},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":-8239.4493242405115},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":37117.534693840171},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":90131.141285737496},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":132789.7431804759},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":162318.43358368921},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":177639.33807931334},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":194915.46204362754},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":214400.88692327158},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":235917.16460855835},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":235917.16460856245},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":235917.16460855835},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":235917.16460856659},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":235917.16460856659},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":235917.16460856659},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":235917.16460856659},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A112","v":"sens3"},{"$f":"Option3!C112","v":"Total benefits 10% higher"},"Option 3sens3",null,1613634.1571991069,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":-30110.29776723171},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":-49334.310736093052},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":-55051.548469108631},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":-44028.158095825718},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":-12272.403473582175},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":37620.278946306571},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":95935.24619739363},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":142859.70828160588},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":175341.26772514053},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":192194.26267032707},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":211197.99903107269},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":232631.96639868116},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":256299.87185249658},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":256299.87185250109},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":256299.87185249658},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":256299.87185250563},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":256299.87185250563},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":256299.87185250563},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":256299.87185250563},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A113","v":"sens4"},{"$f":"Option3!C113","v":"Total benefits 10% lower"},"Option 3sens4",null,641116.25138849358,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":-36304.822598344537},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":-63702.684907113304},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":-80049.549295644654},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":-82699.536142659039},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":-68386.679513251089},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":-27565.393896978465},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":20146.852035729127},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":58539.593740993689},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":85115.415103885694},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":98904.229149947394},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":114452.74071783018},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":131989.62310950982},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":151354.27302626788},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":151354.27302627164},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":151354.27302626788},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":151354.27302627533},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":151354.27302627533},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":151354.27302627533},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":151354.27302627533},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A114","v":"sens5"},{"$f":"Option3!C114","v":"Capex 10% higher & total benefits 10% lower"},"Option 3sens5",null,267594.81891256681,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":-42722.841032179756},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":-76538.721774783757},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":-99303.604597150319},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":-108371.60987799994},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":-100476.77168242721},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":-59655.486066154583},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":-11943.240133446991},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":26449.501571817571},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":53025.322934709562},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":66814.136980771276},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":82362.648548654062},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":99899.530940333701},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":119264.18085709179},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":119264.18085709549},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":119264.18085709179},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":119264.1808570992},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":119264.1808570992},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":119264.1808570992},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":119264.1808570992},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A115","v":"sens"},{"$f":"Option3!C115","v":0},"Option 3sens",null,1127375.2042938005,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":-33207.560182788118},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":-56518.497821603174},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":-67550.548882376635},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":-63363.847119242382},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":-40329.541493416626},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":5027.4425246640531},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":58041.049116561378},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":100699.65101129978},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":130228.34141451311},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":145549.24591013722},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":162825.36987445143},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":182310.79475409549},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":203827.07243938223},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":203827.07243938636},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":203827.07243938223},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":203827.0724393905},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":203827.0724393905},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":203827.0724393905},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":203827.0724393905},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A116","v":"sens"},{"$f":"Option3!C116","v":0},"Option 3sens",null,1127375.2042938005,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":-33207.560182788118},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":-56518.497821603174},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":-67550.548882376635},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":-63363.847119242382},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":-40329.541493416626},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":5027.4425246640531},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":58041.049116561378},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":100699.65101129978},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":130228.34141451311},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":145549.24591013722},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":162825.36987445143},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":182310.79475409549},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":203827.07243938223},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":203827.07243938636},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":203827.07243938223},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":203827.0724393905},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":203827.0724393905},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":203827.0724393905},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":203827.0724393905},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A117","v":"sens"},{"$f":"Option3!C117","v":0},"Option 3sens",null,1127375.2042938005,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":-33207.560182788118},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":-56518.497821603174},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":-67550.548882376635},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":-63363.847119242382},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":-40329.541493416626},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":5027.4425246640531},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":58041.049116561378},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":100699.65101129978},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":130228.34141451311},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":145549.24591013722},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":162825.36987445143},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":182310.79475409549},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":203827.07243938223},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":203827.07243938636},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":203827.07243938223},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":203827.0724393905},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":203827.0724393905},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":203827.0724393905},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":203827.0724393905},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
[]
[]
[]
["Option 4","NPV","Net benefits",{"$f":"A56&B56","v":"Option 4NPV"},null,{"$f":"SUMPRODUCT($H56:$AG56, $H$5:$AG$5)","v":-2728489.9844281827},null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":366197.19340541202},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":-729516.85937556601},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":-692561.70427608793},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":-646485.84343797131},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":-589680.02645125228},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":-1161290.3712735425},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":-5368.1201832512334},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":6567.7351597538272},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":16411.18504442491},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":23490.016995319555},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":27948.601826505208},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":32586.66570366182},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":37370.269581113163},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":42605.616861818475},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":45301.137595533459},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":46318.403929923574},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":46711.776433284824},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":47136.805236275788},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":47596.085845854395},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":48092.42905815933},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
["Option 4",{"$f":"Option4!A110","v":"sens1"},{"$f":"Option4!C110","v":"Capex 10% higher"},{"$f":"A58&B58","v":"Option 4sens1"},null,-3328650.3458895879,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":366197.19340541202},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":-844059.93786036107},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":-809157.6926093552},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":-765134.74161971081},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":-710381.83448146377},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":-1284045.0891522262},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":-13579.759577139879},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":-1643.9042341348193},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":8199.5456505362654},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":15278.37760143091},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":19736.962432616565},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":24375.026309773173},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":29158.630187224517},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":34393.977467929828},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":37089.498201644812},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":38106.764536034927},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":38500.137039396177},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":38925.165842387141},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":39384.446451965741},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":39880.789664270684},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A111","v":"sens2"},{"$f":"Option4!C111","v":"Capex 10% lower"},"Option 4sens2",null,-2128329.6229667771,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":366197.19340541202},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":-614973.78089077096},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":-575965.71594282077},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":-527836.94525623193},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":-468978.21842104074},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":-1038535.6533948588},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":2843.5192106374134},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":14779.374553642472},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":24622.824438313557},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":31701.656389208198},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":36160.241220393851},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":40798.305097550467},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":45581.90897500181},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":50817.256255707121},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":53512.776989422113},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":54530.043323812228},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":54923.41582717347},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":55348.444630164435},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":55807.725239743042},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":56304.068452047984},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A112","v":"sens3"},{"$f":"Option4!C112","v":"Total benefits 10% higher"},"Option 4sens3",null,-2401178.621409595,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":402816.91274595325},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":-687925.46682832763},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":-645221.88637042954},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":-592485.52960002923},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":-527946.22106616595},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":-1154664.690522213},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":2306.7071923122903},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":15436.148069617857},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":26263.942942756046},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":34050.658088740158},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":38955.101403044377},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":44056.971667916652},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":49318.935933113127},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":55077.817941888963},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":58042.890748975457},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":59161.883716804579},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":59594.593470501954},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":60062.125153792011},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":60567.333824328482},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":61113.31135786391},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A113","v":"sens4"},{"$f":"Option4!C113","v":"Total benefits 10% lower"},"Option 4sens4",null,-3055801.3474467695,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":329577.4740648708},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":-771108.2519228044},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":-739901.52218174643},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":-700486.15727591352},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":-651413.8318363385},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":-1167916.0520248718},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":-13042.947558814758},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":-2300.6777501102019},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":6558.4271460937734},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":12929.375901898953},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":16942.102249966039},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":21116.359739406988},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":25421.603229113196},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":30133.415781747979},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":32559.384442091468},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":33474.924143042568},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":33828.959396067694},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":34211.485318759558},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":34624.837867380309},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":35071.546758454759},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A114","v":"sens5"},{"$f":"Option4!C114","v":"Capex 10% higher & total benefits 10% lower"},"Option 4sens5",null,-3655961.7089081737,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":329577.4740648708},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":-885651.33040759957},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":-856497.51051501348},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":-819135.0554576529},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":-772115.6398665501},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":-1290670.7699035555},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":-21254.586952703405},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":-10512.317143998847},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":-1653.212247794874},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":4717.7365080103054},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":8730.4628560773926},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":12904.720345518343},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":17209.963835224553},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":21921.776387859332},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":24347.745048202825},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":25263.284749153925},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":25617.320002179047},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":25999.845924870915},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":26413.198473491662},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":26859.907364566105},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A115","v":"sens"},{"$f":"Option4!C115","v":0},"Option 4sens",null,-2728489.9844281827,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":366197.19340541202},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":-729516.85937556601},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":-692561.70427608793},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":-646485.84343797131},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":-589680.02645125228},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":-1161290.3712735425},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":-5368.1201832512334},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":6567.7351597538272},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":16411.18504442491},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":23490.016995319555},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":27948.601826505208},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":32586.66570366182},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":37370.269581113163},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":42605.616861818475},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":45301.137595533459},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":46318.403929923574},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":46711.776433284824},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":47136.805236275788},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":47596.085845854395},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":48092.42905815933},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A116","v":"sens"},{"$f":"Option4!C116","v":0},"Option 4sens",null,-2728489.9844281827,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":366197.19340541202},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":-729516.85937556601},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":-692561.70427608793},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":-646485.84343797131},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":-589680.02645125228},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":-1161290.3712735425},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":-5368.1201832512334},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":6567.7351597538272},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":16411.18504442491},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":23490.016995319555},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":27948.601826505208},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":32586.66570366182},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":37370.269581113163},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":42605.616861818475},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":45301.137595533459},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":46318.403929923574},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":46711.776433284824},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":47136.805236275788},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":47596.085845854395},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":48092.42905815933},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A117","v":"sens"},{"$f":"Option4!C117","v":0},"Option 4sens",null,-2728489.9844281827,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":366197.19340541202},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":-729516.85937556601},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":-692561.70427608793},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":-646485.84343797131},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":-589680.02645125228},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":-1161290.3712735425},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":-5368.1201832512334},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":6567.7351597538272},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":16411.18504442491},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":23490.016995319555},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":27948.601826505208},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":32586.66570366182},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":37370.269581113163},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":42605.616861818475},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":45301.137595533459},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":46318.403929923574},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":46711.776433284824},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":47136.805236275788},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":47596.085845854395},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":48092.42905815933},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
[]
[]
[]
["Option 5","NPV","Net benefits",{"$f":"A70&B70","v":"Option 5NPV"},null,{"$f":"SUMPRODUCT($H70:$AG70, $H$5:$AG$5)","v":-239606.27384089664},null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":-250514.26698469595},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":-239745.11103573831},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":-218604.91925626362},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":-184705.36361949734},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":-390959.64410321577},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":22258.705356525617},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":59268.539043547724},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":82016.265151238083},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":92921.454283214116},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":99122.491593115992},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":105961.48543189887},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":113657.75140918432},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":122148.35907011923},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":122696.75198611323},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":122707.0439983221},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":122707.04399832622},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":122707.04399832622},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":122707.04399833447},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":122707.04399834271},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
["Option 5",{"$f":"Option5!A110","v":"sens1"},{"$f":"Option5!C110","v":"Capex 10% higher"},{"$f":"A72&B72","v":"Option 5sens1"},null,-630503.40371721785,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":-291919.50969192112},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":-284374.57028859027},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":-266458.5950547423},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":-235783.25596360283},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":-448687.99279155338},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":2711.3828297863261},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":39721.216516808425},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":62468.942624498792},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":73374.131756474817},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":79575.169066376693},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":86414.162905159566},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":94110.42888244502},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":102601.03654337993},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":103149.42945937393},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":103159.7214715828},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":103159.72147158692},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":103159.72147158692},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":103159.72147159517},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":103159.72147160342},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A111","v":"sens2"},{"$f":"Option5!C111","v":"Capex 10% lower"},"Option 5sens2",null,151290.85603542451,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":-209109.0242774708},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":-195115.65178288639},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":-170751.24345778493},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":-133627.47127539187},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":-333231.29541487817},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":41806.027883264913},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":78815.861570287016},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":101563.58767797738},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":112468.77680995342},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":118669.81411985529},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":125508.80795863816},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":133205.0739359236},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":141695.68159685851},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":142244.07451285253},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":142254.3665250614},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":142254.3665250655},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":142254.3665250655},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":142254.36652507377},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":142254.366525082},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A112","v":"sens3"},{"$f":"Option5!C112","v":"Total benefits 10% higher"},"Option 5sens3",null,127330.22865133449,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":-234160.45097594042},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":-219090.16288646025},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":-192611.73538341129},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":-152098.00763734159},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":-372327.25982519973},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":44031.898418917466},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":84742.71547464178},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":109765.21419310119},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":121760.92223827481},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":128582.06327916689},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":136104.95650182804},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":144570.84907684205},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":153910.51750387042},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":154513.74971146384},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":154525.0709248936},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":154525.07092489811},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":154525.07092489811},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":154525.0709249072},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":154525.07092491628},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A113","v":"sens4"},{"$f":"Option5!C113","v":"Total benefits 10% lower"},"Option 5sens4",null,-606542.77633312787,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":-266868.08299345145},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":-260400.05918501641},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":-244598.10312911595},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":-217312.71960165311},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":-409592.02838123182},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":485.51229413376501},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":33794.36261245366},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":54267.316109374995},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":64081.986328153413},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":69662.919907065108},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":75818.01436196969},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":82744.653741526607},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":90386.200636368027},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":90879.754260762624},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":90889.017071750597},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":90889.017071754308},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":90889.017071754308},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":90889.017071761729},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":90889.017071769151},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A114","v":"sens5"},{"$f":"Option5!C114","v":"Capex 10% higher & total benefits 10% lower"},"Option 5sens5",null,-997439.90620944893,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":-308273.32570067665},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":-305029.51843786828},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":-292451.77892759466},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":-268390.61194575857},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":-467320.37706956948},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":-19061.810232605523},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":14247.040085714365},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":34719.993582635696},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":44534.663801414128},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":50115.597380325809},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":56270.691835230398},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":63197.331214787308},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":70838.878109628728},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":71332.431734023325},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":71341.694545011313},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":71341.694545015009},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":71341.694545015009},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":71341.69454502243},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":71341.694545029852},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A115","v":"sens"},{"$f":"Option5!C115","v":0},"Option 5sens",null,-239606.27384089664,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":-250514.26698469595},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":-239745.11103573831},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":-218604.91925626362},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":-184705.36361949734},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":-390959.64410321577},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":22258.705356525617},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":59268.539043547724},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":82016.265151238083},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":92921.454283214116},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":99122.491593115992},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":105961.48543189887},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":113657.75140918432},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":122148.35907011923},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":122696.75198611323},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":122707.0439983221},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":122707.04399832622},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":122707.04399832622},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":122707.04399833447},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":122707.04399834271},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A116","v":"sens"},{"$f":"Option5!C116","v":0},"Option 5sens",null,-239606.27384089664,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":-250514.26698469595},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":-239745.11103573831},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":-218604.91925626362},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":-184705.36361949734},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":-390959.64410321577},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":22258.705356525617},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":59268.539043547724},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":82016.265151238083},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":92921.454283214116},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":99122.491593115992},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":105961.48543189887},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":113657.75140918432},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":122148.35907011923},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":122696.75198611323},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":122707.0439983221},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":122707.04399832622},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":122707.04399832622},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":122707.04399833447},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":122707.04399834271},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A117","v":"sens"},{"$f":"Option5!C117","v":0},"Option 5sens",null,-239606.27384089664,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":-250514.26698469595},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":-239745.11103573831},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":-218604.91925626362},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":-184705.36361949734},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":-390959.64410321577},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":22258.705356525617},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":59268.539043547724},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":82016.265151238083},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":92921.454283214116},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":99122.491593115992},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":105961.48543189887},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":113657.75140918432},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":122148.35907011923},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":122696.75198611323},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":122707.0439983221},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":122707.04399832622},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":122707.04399832622},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":122707.04399833447},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":122707.04399834271},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
[]
[]
[]
["RESULTS"]
[]
[]
[]
[null,null,{"$f":"TRANSPOSE(Data!F9:F13)","v":false},false,false,false,false,null,null,null,{"$f":"AND(_xlfn.ANCHORARRAY(C88))","v":false}]
[null,null,{"$f":"TRANSPOSE(options)","v":"Option 1 (base case)"},"Option 2","Option 3","Option 4","Option 5",null,"Max",null,"Preferred"]
["NPV","None",{"$f":"IF(OR($B90=0,C$88),\"\", INDEX($F$14:$F$81, MATCH(C$89&$A90,$D$14:$D$81,0))/10^6)","v":0},0.77921215962448032,1.1273752042938006,-2.7284899844281827,-0.23960627384089664,null,{"$f":"_xlfn.MAXIFS(C90:G90,_xlfn.ANCHORARRAY( C$88),FALSE)","v":1.1273752042938006},null,{"$f":"IF(OR(B90=0,$K$88),\"\", INDEX(_xlfn.ANCHORARRAY($C$89), MATCH(I90, $C90:$G90,0)))","v":"Option 3"}]
[{"$f":"\"sens\"&Assumptions!B111","v":"sens1"},{"$f":"Assumptions!C111","v":"Capex 10% higher"},0,0.59156639401152022,0.75385377181787372,-3.3286503458895877,-0.6305034037172178,null,0.75385377181787372,null,"Option 3"]
[{"$f":"\"sens\"&Assumptions!B112","v":"sens2"},{"$f":"Assumptions!C112","v":"Capex 10% lower"},0,0.96685792523744041,1.5008966367697272,-2.1283296229667772,0.15129085603542453,null,1.5008966367697272,null,"Option 3"]
[{"$f":"\"sens\"&Assumptions!B113","v":"sens3"},{"$f":"Assumptions!C113","v":"Total benefits 10% higher"},0,1.0447791411998884,1.6136341571991069,-2.4011786214095951,0.12733022865133448,null,1.6136341571991069,null,"Option 3"]
[{"$f":"\"sens\"&Assumptions!B114","v":"sens4"},{"$f":"Assumptions!C114","v":"Total benefits 10% lower"},0,0.51364517804907217,0.6411162513884936,-3.0558013474467693,-0.60654277633312792,null,0.6411162513884936,null,"Option 3"]
[{"$f":"\"sens\"&Assumptions!B115","v":"sens5"},{"$f":"Assumptions!C115","v":"Capex 10% higher & total benefits 10% lower"},0,0.32599941243611219,0.26759481891256681,-3.6559617089081735,-0.99743990620944889,null,0.32599941243611219,null,"Option 2"]
[{"$f":"\"sens\"&Assumptions!B116","v":"sens"},{"$f":"Assumptions!C116","v":0},"","","","","",null,0,null,""]
[{"$f":"\"sens\"&Assumptions!B117","v":"sens"},{"$f":"Assumptions!C117","v":0},"","","","","",null,0,null,""]
[{"$f":"\"sens\"&Assumptions!B118","v":"sens"},{"$f":"Assumptions!C118","v":0},"","","","","",null,0,null,""]

{"sheet":"Workings_costs","index":10,"n_rows":56,"n_cols":11,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
["WORKINGS - COSTS"]
[]
[]
[]
[]
[null,"Top 5 assets replacement cost",null," ","Average Length (m)","Variable ($/m)","Section Count","Length (m)","Fixed Cost","Variable Cost","Total cost ($ 2023)"]
[null,null,"CBD",{"$f":"Workings_risks!F$11","v":22369.822334008702},67.400000000000006,2160,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D9)*('CBRM Extract'!$W$16:$W$24119=$C9))","v":5},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D9)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C9))","v":1670.9779999999998},4870,{"$f":"H9*F9","v":3609312.4799999995},{"$f":"J9+I9*G9","v":3633662.4799999995}]
[null,null,"Urban",{"$f":"Workings_risks!F$11","v":22369.822334008702},87.5,1556,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D10)*('CBRM Extract'!$W$16:$W$24119=$C10))","v":0},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D10)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C10))","v":0},4870,{"$f":"H10*F10","v":0},{"$f":"J10+I10*G10","v":0}]
[null,null,"Rural short",{"$f":"Workings_risks!F$11","v":22369.822334008702},194.3,1208,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D11)*('CBRM Extract'!$W$16:$W$24119=$C11))","v":0},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D11)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C11))","v":0},4870,{"$f":"H11*F11","v":0},{"$f":"J11+I11*G11","v":0}]
[null,null,"Rural long",{"$f":"Workings_risks!F$11","v":22369.822334008702},276.2,889,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D12)*('CBRM Extract'!$W$16:$W$24119=$C12))","v":0},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D12)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C12))","v":0},4870,{"$f":"H12*F12","v":0},{"$f":"J12+I12*G12","v":0}]
[null,null,"Blank",{"$f":"Workings_risks!F$11","v":22369.822334008702},67.400000000000006,2160,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D13)*('CBRM Extract'!$W$16:$W$24119=$C13))","v":0},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D13)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C13))","v":0},4870,null,{"$f":"J13+I13*G13","v":0}]
[null,null,"Total",null,null,null,{"$f":"SUM(G9:G13)","v":5},{"$f":"SUM(H9:H13)","v":1670.9779999999998},null,null,{"$f":"SUM(K9:K13)","v":3633662.4799999995}]
[]
[]
[]
[null,null,null," "]
[null,"Top 10 assets replacement cost",null,"Delta risk ($)","Average Length (m)","Variable ($/m)","Section Count","Length (m)","Fixed Cost","Variable Cost","Total cost ($ 2023)"]
[null," ",{"$f":"C9","v":"CBD"},{"$f":"Workings_risks!G$11","v":18596.300842308763},67.400000000000006,2160,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D20)*('CBRM Extract'!$W$16:$W$24119=$C20))","v":10},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D20)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C20))","v":3326.087},4870,{"$f":"H20*F20","v":7184347.9199999999},{"$f":"J20+I20*G20","v":7233047.9199999999}]
[null," ",{"$f":"C10","v":"Urban"},{"$f":"D20","v":18596.300842308763},87.5,1556,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D21)*('CBRM Extract'!$W$16:$W$24119=$C21))","v":0},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D21)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C21))","v":0},4870,{"$f":"H21*F21","v":0},{"$f":"J21+I21*G21","v":0}]
[null," ",{"$f":"C11","v":"Rural short"},{"$f":"D21","v":18596.300842308763},194.3,1208,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D22)*('CBRM Extract'!$W$16:$W$24119=$C22))","v":0},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D22)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C22))","v":0},4870,{"$f":"H22*F22","v":0},{"$f":"J22+I22*G22","v":0}]
[null," ",{"$f":"C12","v":"Rural long"},{"$f":"D22","v":18596.300842308763},276.2,889,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D23)*('CBRM Extract'!$W$16:$W$24119=$C23))","v":0},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D23)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C23))","v":0},4870,{"$f":"H23*F23","v":0},{"$f":"J23+I23*G23","v":0}]
[null," ",{"$f":"C13","v":"Blank"},{"$f":"D23","v":18596.300842308763},67.400000000000006,2160,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D24)*('CBRM Extract'!$W$16:$W$24119=$C24))","v":0},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D24)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C24))","v":0},4870,null,{"$f":"J24+I24*G24","v":0}]
[null," ","Total",null,null,null,{"$f":"SUM(G20:G24)","v":10},{"$f":"SUM(H20:H24)","v":3326.087},null,null,{"$f":"SUM(K20:K24)","v":7233047.9199999999}]
[null," "]
[null," "]
[]
[null,null,null," "]
[null,"Top 30 assets replacement cost",null,"Delta risk ($)","Average Length (m)","Variable ($/m)","Section Count","Length (m)","Fixed Cost","Variable Cost","Total cost ($ 2023)"]
[null,null,{"$f":"C9","v":"CBD"},{"$f":"Workings_risks!H$11","v":13260.621564077352},67.400000000000006,2160,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D31)*('CBRM Extract'!$W$16:$W$24119=$C31))","v":25},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D31)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C31))","v":6557.3459999999995},4870,{"$f":"H31*F31","v":14163867.359999999},{"$f":"J31+I31*G31","v":14285617.359999999}]
[null,null,{"$f":"C10","v":"Urban"},{"$f":"Workings_risks!H$11","v":13260.621564077352},87.5,1556,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D32)*('CBRM Extract'!$W$16:$W$24119=$C32))","v":3},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D32)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C32))","v":1379.703},4870,{"$f":"H32*F32","v":2146817.8679999998},{"$f":"J32+I32*G32","v":2161427.8679999998}]
[null,null,{"$f":"C11","v":"Rural short"},{"$f":"Workings_risks!H$11","v":13260.621564077352},194.3,1208,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D33)*('CBRM Extract'!$W$16:$W$24119=$C33))","v":0},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D33)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C33))","v":0},4870,{"$f":"H33*F33","v":0},{"$f":"J33+I33*G33","v":0}]
[null,null,{"$f":"C12","v":"Rural long"},{"$f":"Workings_risks!H$11","v":13260.621564077352},276.2,889,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D34)*('CBRM Extract'!$W$16:$W$24119=$C34))","v":0},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D34)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C34))","v":0},4870,{"$f":"H34*F34","v":0},{"$f":"J34+I34*G34","v":0}]
[null,null,{"$f":"C13","v":"Blank"},{"$f":"Workings_risks!H$11","v":13260.621564077352},67.400000000000006,2160,{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D35)*('CBRM Extract'!$W$16:$W$24119=$C35))","v":2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>$D35)*('CBRM Extract'!$I$16:$I$24119)*('CBRM Extract'!$W$16:$W$24119=$C35))","v":950.04600000000005},4870,{"$f":"H35*F35","v":2052099.36},{"$f":"J35+I35*G35","v":2061839.3600000001}]
[null,null,"Total",null,null,null,{"$f":"SUM(G31:G35)","v":30},{"$f":"SUM(H31:H35)","v":8887.0949999999993},null,null,{"$f":"SUM(K31:K35)","v":18508884.588}]
[]
[]
[]
[]
[]
[null,"Expenditure",null,null,"2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,"Option 2","Replace highest 5 delta risk cable sections",null,{"$f":"$K14/5","v":726732.49599999993},{"$f":"$K14/5","v":726732.49599999993},{"$f":"$K14/5","v":726732.49599999993},{"$f":"$K14/5","v":726732.49599999993},{"$f":"$K14/5","v":726732.49599999993}]
[]
[null,"Option 3","Replace highest 10 delta risk cable sections",null,{"$f":"$K$25/5","v":1446609.584},{"$f":"$K$25/5","v":1446609.584},{"$f":"$K$25/5","v":1446609.584},{"$f":"$K$25/5","v":1446609.584},{"$f":"$K$25/5","v":1446609.584}]
[]
[null,"Option 4","Monitor highest delta risk cable sections and replace those with high partial discharge"]
[null,null,"Condition assessment failed cable detection rate",0.1]
[]
[null,"Condition assessment of top 30 delta risk cable sections",null,null,1000000,1000000,1000000,1000000,1000000]
[null,"Replacement of poor condition cable sections",null,null,null,{"$f":"$D$48*$K$36/4","v":462722.11470000003},{"$f":"$D$48*$K$36/4","v":462722.11470000003},{"$f":"$D$48*$K$36/4","v":462722.11470000003},{"$f":"$D$48*$K$36/4","v":462722.11470000003}]
[]
[null,"Option 5","Replace highest 5 delta risk cable sections and monitor further 10"]
[null,null,"Cable replacement (top 5)",null,{"$f":"E43","v":726732.49599999993},{"$f":"F43","v":726732.49599999993},{"$f":"G43","v":726732.49599999993},{"$f":"H43","v":726732.49599999993},{"$f":"I43","v":726732.49599999993}]
[null,null,"Condition assessment of next 10 delta risk cable sections",null,333333.33333333331,333333.33333333331,333333.33333333331,333333.33333333331,333333.33333333331,0]
[null,null,"Replacement of poor condition cable sections",null,null,null,null,null,772268.16670000006,0]

{"sheet":"Workings_risks","index":11,"n_rows":227,"n_cols":34,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
["WORKINGS - RISKS"]
[]
["CONSEQUENCE OF FAILURE"]
[]
[]
[null,null,null,null,"Option 1 (base case)","Option 2","Option 3","Option 4","Option 5"]
[null,null,null,null,"All assets","Replace top 5","Replace top 10","Replace top 30","Replace top 15"]
[null,"HI for all asset selection",null,null,0.5]
[null,"Delta risk by option ($)",null,null,{"$f":"E10","v":0.5},{"$f":"LARGE('CBRM Extract'!$DG5:$DG24119,6)","v":22369.822334008702},{"$f":"LARGE('CBRM Extract'!$DG5:$DG24119,11)","v":18596.300842308763},{"$f":"LARGE('CBRM Extract'!$DG5:$DG24119,31)","v":13260.621564077352},{"$f":"LARGE('CBRM Extract'!$DG5:$DG24119,16)","v":16965.786712946076}]
[]
[]
[null,"Average Consequences per failure",null,null,"All assets","Replace top 5","Replace top 10","Replace top 30","Replace top 15"]
[null,null,"Response cost","$",{"$f":"SUMPRODUCT(('CBRM Extract'!$AU$16:$AU$24119)*('CBRM Extract'!$BB$16:$BB$24119>$E$10))/SUMPRODUCT((1)*('CBRM Extract'!$BB$16:$BB$24119>$E$10))","v":14958.721860065398},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>F$11)*('CBRM Extract'!$AU$16:$AU$24119))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&F$11)","v":1670},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>G$11)*('CBRM Extract'!$AU$16:$AU$24119))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&G$11)","v":1670},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>H$11)*('CBRM Extract'!$AU$16:$AU$24119))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&H$11)","v":2908.5833333333335},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>I$11)*('CBRM Extract'!$AU$16:$AU$24119))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&I$11)","v":2045.75}]
[null,null,"Unplanned replacements","$",{"$f":"SUMPRODUCT(('CBRM Extract'!$BB$16:$BB$24119>E$10)*(Repl_CONS))/COUNTIF('CBRM Extract'!$BB$16:$BB$24119, \">\"&E$10)","v":80695.967133398721},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>F$11)*(Repl_CONS))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&F$11)","v":588000},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>G$11)*(Repl_CONS))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&G$11)","v":574000.00000000012},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>H$11)*(Repl_CONS))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&H$11)","v":521266.66666666669},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>I$11)*(Repl_CONS))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&I$11)","v":591733.33333333337}]
[null,null,"Safety Consequence","$",{"$f":"SUMPRODUCT(('CBRM Extract'!$BB$16:$BB$24119>E$10)*(Saf_CONS))/COUNTIF('CBRM Extract'!$BB$16:$BB$24119, \">\"&E$10)","v":35022.626626685204},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>F$11)*(Saf_CONS))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&F$11)","v":33489.526800000007},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>G$11)*(Saf_CONS))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&G$11)","v":33489.5268},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>H$11)*(Saf_CONS))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&H$11)","v":33489.5268},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>I$11)*(Saf_CONS))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&I$11)","v":33489.5268}]
[null,null,"Environmental Consequence","$",{"$f":"SUMPRODUCT(('CBRM Extract'!$BB$16:$BB$24119>E$10)*(ENV_CONS))/COUNTIF('CBRM Extract'!$BB$16:$BB$24119, \">\"&E$10)","v":4800},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>F$11)*(ENV_CONS))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&F$11)","v":4800},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>G$11)*(ENV_CONS))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&G$11)","v":4800},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>H$11)*(ENV_CONS))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&H$11)","v":4800},{"$f":"SUMPRODUCT(('CBRM Extract'!$DG$16:$DG$24119>I$11)*(ENV_CONS))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&I$11)","v":4800}]
[null,null,"Energy at risk","MWh",{"$f":"SUMPRODUCT(('CBRM Extract'!$AQ$16:$AQ$24119)*('CBRM Extract'!$BB$16:$BB$24119>E10))/COUNTIF('CBRM Extract'!$BB$16:$BB$24119, \">\"&E10)","v":3.2947394521562106},{"$f":"SUMPRODUCT(('CBRM Extract'!$AQ$16:$AQ$24119)*('CBRM Extract'!$DG$16:$DG$24119>F11))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&F11)","v":3.5125004360647658},{"$f":"SUMPRODUCT(('CBRM Extract'!$AQ$16:$AQ$24119)*('CBRM Extract'!$DG$16:$DG$24119>G11))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&G11)","v":3.1536497800959347},{"$f":"SUMPRODUCT(('CBRM Extract'!$AQ$16:$AQ$24119)*('CBRM Extract'!$DG$16:$DG$24119>H11))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&H11)","v":3.4688788826230454},{"$f":"SUMPRODUCT(('CBRM Extract'!$AQ$16:$AQ$24119)*('CBRM Extract'!$DG$16:$DG$24119>I11))/COUNTIF('CBRM Extract'!$DG$16:$DG$24119, \">\"&I11)","v":2.9160871471524552}]
[]
[]
[]
[]
[]
[null,"Implementation profile",null,null,null,null,null,null,null,"FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51"]
[null,null,"Option 1 (base case)"]
[null,null,"Option 2","Top 5 delta",null,null,null,null,null,0,0.2,0.4,0.6,0.8,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Option 3","Top 10 delta",null,null,null,null,null,0,0.2,0.4,0.6,0.8,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Option 4","Top 30 delta","(no failures during monitoring, % thereafter)",null,null,null,null,1,1,1,1,1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Option 5","Top 15 delta (replacement)",null,null,null,null,null,0,0.2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Top 15 delta (monitoring)","(no failures during monitoring, % thereafter)",null,null,null,null,1,1,1,1,1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[]
[]
[null,"Total number of failures without replacement",null,null,null,null,null,null,null,"FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51"]
[null,null,"Option 1 (base case)",{"$f":"Assumptions!E14","v":"No change to existing practices"},null,null,null,null,null,{"$f":"SUMPRODUCT(('CBRM Extract'!CC$16:CC$24119)*('CBRM Extract'!$BB$16:$BB$24119>0))","v":26.75616650578344},{"$f":"SUMPRODUCT(('CBRM Extract'!CD$16:CD$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":29.469955819998965},{"$f":"SUMPRODUCT(('CBRM Extract'!CE$16:CE$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":32.622518713812376},{"$f":"SUMPRODUCT(('CBRM Extract'!CF$16:CF$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":36.244490650279204},{"$f":"SUMPRODUCT(('CBRM Extract'!CG$16:CG$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":40.401130407280434},{"$f":"SUMPRODUCT(('CBRM Extract'!CH$16:CH$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":45.178927601234442},{"$f":"SUMPRODUCT(('CBRM Extract'!CI$16:CI$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":50.672655656925834},{"$f":"SUMPRODUCT(('CBRM Extract'!CJ$16:CJ$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":56.961684798544596},{"$f":"SUMPRODUCT(('CBRM Extract'!CK$16:CK$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":63.857903802970142},{"$f":"SUMPRODUCT(('CBRM Extract'!CL$16:CL$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":71.195939646601119},{"$f":"SUMPRODUCT(('CBRM Extract'!CM$16:CM$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":78.933174395590726},{"$f":"SUMPRODUCT(('CBRM Extract'!CN$16:CN$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":87.504224368156216},{"$f":"SUMPRODUCT(('CBRM Extract'!CO$16:CO$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":96.826408675384172},{"$f":"SUMPRODUCT(('CBRM Extract'!CP$16:CP$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":106.42154535821302},{"$f":"SUMPRODUCT(('CBRM Extract'!CQ$16:CQ$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":115.53187706704492},{"$f":"SUMPRODUCT(('CBRM Extract'!CR$16:CR$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":124.30780347673306},{"$f":"SUMPRODUCT(('CBRM Extract'!CS$16:CS$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":132.90052383477328},{"$f":"SUMPRODUCT(('CBRM Extract'!CT$16:CT$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":140.98887352778436},{"$f":"SUMPRODUCT(('CBRM Extract'!CU$16:CU$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":148.39419600911728},{"$f":"SUMPRODUCT(('CBRM Extract'!CV$16:CV$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":154.85352292165712},{"$f":"SUMPRODUCT(('CBRM Extract'!CW$16:CW$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":161.36835479340482},{"$f":"SUMPRODUCT(('CBRM Extract'!CX$16:CX$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":168.01652912603541},{"$f":"SUMPRODUCT(('CBRM Extract'!CY$16:CY$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":174.68234272475604},{"$f":"SUMPRODUCT(('CBRM Extract'!CZ$16:CZ$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":181.48853381999427},{"$f":"SUMPRODUCT(('CBRM Extract'!DA$16:DA$24119)*('CBRM Extract'!$BB$16:$BB$24119>$G36))","v":188.32692740238346}]
[null,null,"Option 2",{"$f":"Assumptions!E15","v":"Replace highest 5 delta risk cable sections"},null,null,null,null,null,{"$f":"SUMPRODUCT(('CBRM Extract'!CC$16:CC$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.10089292808070788},{"$f":"SUMPRODUCT(('CBRM Extract'!CD$16:CD$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.11589897181053566},{"$f":"SUMPRODUCT(('CBRM Extract'!CE$16:CE$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.13343401734481494},{"$f":"SUMPRODUCT(('CBRM Extract'!CF$16:CF$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.15396712585716871},{"$f":"SUMPRODUCT(('CBRM Extract'!CG$16:CG$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.17806073272275291},{"$f":"SUMPRODUCT(('CBRM Extract'!CH$16:CH$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.20639015946544781},{"$f":"SUMPRODUCT(('CBRM Extract'!CI$16:CI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.23976733331230202},{"$f":"SUMPRODUCT(('CBRM Extract'!CJ$16:CJ$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.27916963971659114},{"$f":"SUMPRODUCT(('CBRM Extract'!CK$16:CK$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.30175946746766086},{"$f":"SUMPRODUCT(('CBRM Extract'!CL$16:CL$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.31079385023765105},{"$f":"SUMPRODUCT(('CBRM Extract'!CM$16:CM$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.31627309852455698},{"$f":"SUMPRODUCT(('CBRM Extract'!CN$16:CN$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.32245159618851288},{"$f":"SUMPRODUCT(('CBRM Extract'!CO$16:CO$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.32942021092806489},{"$f":"SUMPRODUCT(('CBRM Extract'!CP$16:CP$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.33711512395891413},{"$f":"SUMPRODUCT(('CBRM Extract'!CQ$16:CQ$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.33711512395891413},{"$f":"SUMPRODUCT(('CBRM Extract'!CR$16:CR$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.33711512395891413},{"$f":"SUMPRODUCT(('CBRM Extract'!CS$16:CS$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.33711512395891413},{"$f":"SUMPRODUCT(('CBRM Extract'!CT$16:CT$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.33711512395891413},{"$f":"SUMPRODUCT(('CBRM Extract'!CU$16:CU$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.33711512395891413},{"$f":"SUMPRODUCT(('CBRM Extract'!CV$16:CV$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.33711512395891413},{"$f":"SUMPRODUCT(('CBRM Extract'!CW$16:CW$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.33711512395891413},{"$f":"SUMPRODUCT(('CBRM Extract'!CX$16:CX$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.33711512395891413},{"$f":"SUMPRODUCT(('CBRM Extract'!CY$16:CY$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.33711512395891413},{"$f":"SUMPRODUCT(('CBRM Extract'!CZ$16:CZ$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.33711512395891413},{"$f":"SUMPRODUCT(('CBRM Extract'!DA$16:DA$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C37,$F$8:$I$8,0))))","v":0.33711512395891413}]
[null,null,"Option 3",{"$f":"Assumptions!E16","v":"Replace highest 10 delta risk cable sections"},null,null,null,null,null,{"$f":"SUMPRODUCT(('CBRM Extract'!CC$16:CC$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.18706647367990867},{"$f":"SUMPRODUCT(('CBRM Extract'!CD$16:CD$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.21348785956806959},{"$f":"SUMPRODUCT(('CBRM Extract'!CE$16:CE$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.24409436979002164},{"$f":"SUMPRODUCT(('CBRM Extract'!CF$16:CF$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.27961250773723384},{"$f":"SUMPRODUCT(('CBRM Extract'!CG$16:CG$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.32090449977629076},{"$f":"SUMPRODUCT(('CBRM Extract'!CH$16:CH$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.36899509892544213},{"$f":"SUMPRODUCT(('CBRM Extract'!CI$16:CI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.42510389720760078},{"$f":"SUMPRODUCT(('CBRM Extract'!CJ$16:CJ$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.49068431051922984},{"$f":"SUMPRODUCT(('CBRM Extract'!CK$16:CK$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.54345507869369603},{"$f":"SUMPRODUCT(('CBRM Extract'!CL$16:CL$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.57998350687820621},{"$f":"SUMPRODUCT(('CBRM Extract'!CM$16:CM$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.59893621192363367},{"$f":"SUMPRODUCT(('CBRM Extract'!CN$16:CN$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.62030761867821649},{"$f":"SUMPRODUCT(('CBRM Extract'!CO$16:CO$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.6444120382661318},{"$f":"SUMPRODUCT(('CBRM Extract'!CP$16:CP$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.67102872168462591},{"$f":"SUMPRODUCT(('CBRM Extract'!CQ$16:CQ$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.67102872168462591},{"$f":"SUMPRODUCT(('CBRM Extract'!CR$16:CR$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.67102872168462591},{"$f":"SUMPRODUCT(('CBRM Extract'!CS$16:CS$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.67102872168462591},{"$f":"SUMPRODUCT(('CBRM Extract'!CT$16:CT$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.67102872168462591},{"$f":"SUMPRODUCT(('CBRM Extract'!CU$16:CU$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.67102872168462591},{"$f":"SUMPRODUCT(('CBRM Extract'!CV$16:CV$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.67102872168462591},{"$f":"SUMPRODUCT(('CBRM Extract'!CW$16:CW$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.67102872168462591},{"$f":"SUMPRODUCT(('CBRM Extract'!CX$16:CX$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.67102872168462591},{"$f":"SUMPRODUCT(('CBRM Extract'!CY$16:CY$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.67102872168462591},{"$f":"SUMPRODUCT(('CBRM Extract'!CZ$16:CZ$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.67102872168462591},{"$f":"SUMPRODUCT(('CBRM Extract'!DA$16:DA$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C38,$F$8:$I$8,0))))","v":0.67102872168462591}]
[null,null,"Option 4",{"$f":"Assumptions!E17","v":"Monitor highest delta risk cable sections and replace those with high partial discharge"},null,null,null,null,null,{"$f":"SUMPRODUCT(('CBRM Extract'!CC$16:CC$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":0.47914518700521835},{"$f":"SUMPRODUCT(('CBRM Extract'!CD$16:CD$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":0.54419629420238891},{"$f":"SUMPRODUCT(('CBRM Extract'!CE$16:CE$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":0.61941069761526069},{"$f":"SUMPRODUCT(('CBRM Extract'!CF$16:CF$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":0.70655895070109442},{"$f":"SUMPRODUCT(('CBRM Extract'!CG$16:CG$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":0.8077466528541638},{"$f":"SUMPRODUCT(('CBRM Extract'!CH$16:CH$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":0.92548172041989929},{"$f":"SUMPRODUCT(('CBRM Extract'!CI$16:CI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.0627557259330846},{"$f":"SUMPRODUCT(('CBRM Extract'!CJ$16:CJ$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.2189286224866658},{"$f":"SUMPRODUCT(('CBRM Extract'!CK$16:CK$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.3477237558384183},{"$f":"SUMPRODUCT(('CBRM Extract'!CL$16:CL$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.4403456633781664},{"$f":"SUMPRODUCT(('CBRM Extract'!CM$16:CM$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.4986833432180233},{"$f":"SUMPRODUCT(('CBRM Extract'!CN$16:CN$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.55936938952813},{"$f":"SUMPRODUCT(('CBRM Extract'!CO$16:CO$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.6219597319910439},{"$f":"SUMPRODUCT(('CBRM Extract'!CP$16:CP$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.6904608427867056},{"$f":"SUMPRODUCT(('CBRM Extract'!CQ$16:CQ$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.7257299767202177},{"$f":"SUMPRODUCT(('CBRM Extract'!CR$16:CR$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.7390402444339648},{"$f":"SUMPRODUCT(('CBRM Extract'!CS$16:CS$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.7441872675428212},{"$f":"SUMPRODUCT(('CBRM Extract'!CT$16:CT$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.7497484927231246},{"$f":"SUMPRODUCT(('CBRM Extract'!CU$16:CU$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.7557578804936687},{"$f":"SUMPRODUCT(('CBRM Extract'!CV$16:CV$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.7622522082917653},{"$f":"SUMPRODUCT(('CBRM Extract'!CW$16:CW$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.7692713058775855},{"$f":"SUMPRODUCT(('CBRM Extract'!CX$16:CX$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.7768583105070577},{"$f":"SUMPRODUCT(('CBRM Extract'!CY$16:CY$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.7850599435387804},{"$f":"SUMPRODUCT(('CBRM Extract'!CZ$16:CZ$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.7929464855669228},{"$f":"SUMPRODUCT(('CBRM Extract'!DA$16:DA$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C39,$F$8:$I$8,0))))","v":1.7929464855669228}]
[null,null,"Option 5",{"$f":"Assumptions!E18","v":"Replace highest 5 delta risk cable sections and monitor further 10"},null,null,null,null,null,{"$f":"SUMPRODUCT(('CBRM Extract'!CC$16:CC$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.25841414600592533},{"$f":"SUMPRODUCT(('CBRM Extract'!CD$16:CD$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.29416488992370798},{"$f":"SUMPRODUCT(('CBRM Extract'!CE$16:CE$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.33556571399699819},{"$f":"SUMPRODUCT(('CBRM Extract'!CF$16:CF$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.38360586225041515},{"$f":"SUMPRODUCT(('CBRM Extract'!CG$16:CG$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.43946170940134505},{"$f":"SUMPRODUCT(('CBRM Extract'!CH$16:CH$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.50453417161745173},{"$f":"SUMPRODUCT(('CBRM Extract'!CI$16:CI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.5804938858243236},{"$f":"SUMPRODUCT(('CBRM Extract'!CJ$16:CJ$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.66933581259386754},{"$f":"SUMPRODUCT(('CBRM Extract'!CK$16:CK$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.73895229465974754},{"$f":"SUMPRODUCT(('CBRM Extract'!CL$16:CL$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.78887355968629191},{"$f":"SUMPRODUCT(('CBRM Extract'!CM$16:CM$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.81410771894482326},{"$f":"SUMPRODUCT(('CBRM Extract'!CN$16:CN$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.84068844447516455},{"$f":"SUMPRODUCT(('CBRM Extract'!CO$16:CO$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.87045692430170507},{"$f":"SUMPRODUCT(('CBRM Extract'!CP$16:CP$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.90323278310131261},{"$f":"SUMPRODUCT(('CBRM Extract'!CQ$16:CQ$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.90993106984635419},{"$f":"SUMPRODUCT(('CBRM Extract'!CR$16:CR$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.91005678053117089},{"$f":"SUMPRODUCT(('CBRM Extract'!CS$16:CS$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.91005678053117089},{"$f":"SUMPRODUCT(('CBRM Extract'!CT$16:CT$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.91005678053117089},{"$f":"SUMPRODUCT(('CBRM Extract'!CU$16:CU$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.91005678053117089},{"$f":"SUMPRODUCT(('CBRM Extract'!CV$16:CV$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.91005678053117089},{"$f":"SUMPRODUCT(('CBRM Extract'!CW$16:CW$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.91005678053117089},{"$f":"SUMPRODUCT(('CBRM Extract'!CX$16:CX$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.91005678053117089},{"$f":"SUMPRODUCT(('CBRM Extract'!CY$16:CY$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.91005678053117089},{"$f":"SUMPRODUCT(('CBRM Extract'!CZ$16:CZ$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.91005678053117089},{"$f":"SUMPRODUCT(('CBRM Extract'!DA$16:DA$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C40,$F$8:$I$8,0))))","v":0.91005678053117089}]
[]
[]
[]
[]
[null,"Number of failures after replacement",null,null,null,null,null,null,null,"FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51"]
[null,null,"Option 1 (base case)","All assets"]
[null,null,"Option 2","Top 5 delta",null,null,null,null,null,{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C47,$F$8:$I$8,0))))","v":1.1009596534519337E-2}]
[null,null,"Option 3","Top 10 delta",null,null,null,null,null,{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C48,$F$8:$I$8,0))))","v":2.1914636762847758E-2}]
[null,null,"Option 4","Top 30 delta",null,null,null,null,null,{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C49,$F$8:$I$8,0))))","v":5.8554529331890745E-2}]
[null,null,"Option 5","Top 15 delta",null,null,null,null,null,{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2},{"$f":"SUMPRODUCT(('CBRM Extract'!$DI$16:$DI$24119)*('CBRM Extract'!$DG$16:$DG$24119>INDEX($F$11:$I$11,MATCH($C50,$F$8:$I$8,0))))","v":2.9720879501012574E-2}]
[]
[]
[]
["RISK"]
[]
[{"$f":"UPPER(B58)& \" RISK\"","v":"OPTION 1 (BASE CASE) RISK"}]
[]
[null,"Option 1 (base case)",null,null,null,"Units","  Consequence per failure",null,null,"FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51"]
[]
[]
[null,null,{"$f":"$B$58","v":"Option 1 (base case)"},{"$f":"C15","v":"Response cost"},{"$f":"C61&D61","v":"Option 1 (base case)Response cost"},"$",{"$f":"INDEX($E$15:$I$19,,MATCH($B58, $E$8:$I$8,0))","v":14958.721860065398},null,null,{"$f":"$G61*J$36","v":400238.05280161236},440832.87233978003,487991.18381469772,542171.25459726749,604349.27259473864,675819.01192289765,757998.16188282298,852073.99958214397,955232.62155544281,1065000.2587395089,{"$f":"$G61*T$36","v":1180739.4013156774},1308951.3539040056,1448399.316084095,1591930.2969318423,1728209.215017193,1859485.8572441202,1988021.9711013655,2109013.3444660637,2219787.5037484122,2316410.7784363306,2413864.3363708938,2513312.5270899404,2613024.5786842438,2714836.4982043668,2817130.1257729828]
[null,null,{"$f":"C61","v":"Option 1 (base case)"},{"$f":"C16","v":"Unplanned replacements"},{"$f":"C62&D62","v":"Option 1 (base case)Unplanned replacements"},"$",80695.967133398721,null,null,2159114.732966444,2378106.5862733489,2632505.6979384883,2924784.2262817076,3260208.2914980575,3645757.256831415,4089078.9554533176,4596578.244366372,5153075.306492216,5745225.205753563,6369588.8467614185,7061238.0136462813,7813500.6921138335,8587789.5265118591,9322956.5546621177,10031138.423783438,10724536.303382339,11377233.504372995,11974813.163938856,12496054.796177048,13021775.454779219,13558256.312222281,14096160.587302005,14645392.76022698,15197223.543996703]
[null,null,{"$f":"C62","v":"Option 1 (base case)"},{"$f":"C17","v":"Safety Consequence"},{"$f":"C63&D63","v":"Option 1 (base case)Safety Consequence"},"$",35022.626626685204,null,null,937071.22949347389,1032115.2593887324,1142526.2925359015,1269377.2633191114,1414953.705550201,1582284.7127720765,1774689.4992551012,1994947.8187263578,2236471.5220542043,2493468.8115789252,2764447.0953158024,3064627.7783036241,3391115.1586408131,3727162.0481155384,4046229.7939992091,4353585.7879489828,4654525.4247561423,4937800.6760805333,5197154.5203944538,5423377.1151120365,5651543.6392918844,5884380.1666927179,6117834.4675237909,6356205.1570021892,6595703.6621645261]
[null,null,{"$f":"C63","v":"Option 1 (base case)"},{"$f":"C18","v":"Environmental Consequence"},{"$f":"C64&D64","v":"Option 1 (base case)Environmental Consequence"},"$",4800,null,null,128429.59922776051,141455.78793599503,156588.0898262994,173973.55512134018,193925.42595494608,216858.85248592531,243228.74715324401,273416.08703301405,306517.93825425667,341740.51030368538,378879.23709883547,420020.27696714981,464766.761641844,510823.41771942249,554553.0099218156,596677.45668831863,637922.5144069118,676746.59293336491,712292.1408437629,743296.91002395411,774568.10300834314,806479.33980496996,838475.245078829,871144.96233597246,903969.25153144065]
[null,null,{"$f":"C64","v":"Option 1 (base case)"},"Energy at risk (weighted)",{"$f":"C65&D65","v":"Option 1 (base case)Energy at risk (weighted)"},"MWh",3.2947394521562106,null,null,88.154597375065279,97.095826093451123,107.48269943510191,119.4161532687818,133.11119826457477,148.85279517389625,166.95319773840012,187.67391016705156,210.39515499164185,234.57207118698921,260.0642437650792,288.30362025609315,319.01778867338862,350.6312640511361,380.64743335445422,409.56182432567334,437.87259909065432,464.52160392705349,488.92021206224041,510.20201127535978,531.6666848673716,553.57068712590194,575.53280617032613,597.95743249072177,620.48815761599133]
[]
[]
[{"$f":"UPPER(B70)& \" RISK\"","v":"OPTION 2 RISK"}]
[]
[null,"Option 2",null,null,null,"Units","  Consequence per failure",null,null,"FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51"]
[]
[null,"Option risk before replacement"]
[null,null,{"$f":"$B$70","v":"Option 2"},"Response cost","before","$",{"$f":"INDEX($E$15:$I$19,,MATCH($B70, $E$8:$I$8,0))","v":1670},null,null,{"$f":"INDEX(J$36:J$40, MATCH($C73, $C$36:$C$40,0))*$G73","v":168.49118989478217},193.55128292359456,222.83480896584095,257.12510018147174,297.36142364699737,344.67156630729784,400.41144663154438,466.21329832670722,503.93831067099364,519.02572989687724,{"$f":"INDEX(T$36:T$40, MATCH($C73, $C$36:$C$40,0))*$G73","v":528.17607453601022},538.49416563481645,550.13175224986833,562.98225701138665,562.98225701138665,562.98225701138665,562.98225701138665,562.98225701138665,562.98225701138665,562.98225701138665,562.98225701138665,562.98225701138665,562.98225701138665,562.98225701138665,562.98225701138665]
[null,null,{"$f":"C73","v":"Option 2"},"Unplanned replacements",null,"$",588000,null,null,59325.04171145623,68148.595424594969,78459.202198751183,90532.670004015206,104699.71084097872,121357.4137656833,140983.19198763359,164151.74815335558,177434.56687098459,182746.78393973882,185968.5819324395,189601.53855884558,193699.08402570215,198223.69288784152,198223.69288784152,198223.69288784152,198223.69288784152,198223.69288784152,198223.69288784152,198223.69288784152,198223.69288784152,198223.69288784152,198223.69288784152,198223.69288784152,198223.69288784152]
[null,null,{"$f":"C74","v":"Option 2"},"Safety Consequence",null,"$",33489.526800000007,null,null,3378.8564188893397,3881.4017225413791,4468.642099900846,5156.2861877126252,5963.1696805462716,6911.9087766743896,8029.6945347268729,9349.2591310351254,10105.781772911958,10408.338976809004,10591.836409157193,10798.751372257982,11032.126982337084,11289.825978507379,11289.825978507379,11289.825978507379,11289.825978507379,11289.825978507379,11289.825978507379,11289.825978507379,11289.825978507379,11289.825978507379,11289.825978507379,11289.825978507379,11289.825978507379]
[null,null,{"$f":"C75","v":"Option 2"},"Environmental Consequence",null,"$",4800,null,null,484.2860547873978,556.31506469057115,640.4832832551117,739.04220411440974,854.691517069214,990.67276543414948,1150.8831998990497,1340.0142706396375,1448.4454438447722,1491.810481140725,1518.1108729178736,1547.7676617048619,1581.2170124547115,1618.1525950027878,1618.1525950027878,1618.1525950027878,1618.1525950027878,1618.1525950027878,1618.1525950027878,1618.1525950027878,1618.1525950027878,1618.1525950027878,1618.1525950027878,1618.1525950027878,1618.1525950027878]
[null,null,{"$f":"C76","v":"Option 2"},"Energy at risk (weighted)",null,"MWh",3.5125004360647658,null,null,0.35438645387933748,0.40709518902396447,0.46868704410953599,0.54080959671294382,0.62543840133468132,0.72494552512186194,0.84218286281354693,0.98058348124056993,1.0599302610668302,1.0916635344859968,1.110909396483061,1.1326113722219313,1.1570886345333751,1.1841170199097135,1.1841170199097135,1.1841170199097135,1.1841170199097135,1.1841170199097135,1.1841170199097135,1.1841170199097135,1.1841170199097135,1.1841170199097135,1.1841170199097135,1.1841170199097135,1.1841170199097135]
[]
[null,"Option risk after replacement"]
[null,null,{"$f":"$C76","v":"Option 2"},{"$f":"D73","v":"Response cost"},null,{"$f":"F73","v":"$"},1670,null,null,{"$f":"INDEX(J$46:J$50, MATCH($C80, $C$46:$C$50,0))*$G80","v":18.386026212647291},18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,{"$f":"INDEX(T$46:T$50, MATCH($C80, $C$46:$C$50,0))*$G80","v":18.386026212647291},18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291,18.386026212647291]
[null,null,{"$f":"C80","v":"Option 2"},{"$f":"D74","v":"Unplanned replacements"},null,"$",588000,null,null,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697,6473.6427622973697]
[null,null,{"$f":"C81","v":"Option 2"},{"$f":"D75","v":"Safety Consequence"},null,"$",33489.526800000007,null,null,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256,368.70617819997256]
[null,null,{"$f":"C82","v":"Option 2"},{"$f":"D76","v":"Environmental Consequence"},null,"$",4800,null,null,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814,52.846063365692814]
[null,null,{"$f":"C83","v":"Option 2"},{"$f":"D77","v":"Energy at risk (weighted)"},null,"MWh",3.5125004360647658,null,null,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2,3.8671212628396304E-2]
[]
[null,"Change in risk"]
[null,null,{"$f":"$C83","v":"Option 2"},{"$f":"D73","v":"Response cost"},null,{"$f":"F80","v":"$"},null,null,null,{"$f":"INDEX(J$27:J$30, MATCH($C87, $C$27:$C$30,0))*(J80-J73)","v":0},-35.033051342189452,-81.779513101277473,-143.24344438129467,-223.18031794748009,-326.28554009465057,-382.02542041889711,-447.82727211405995,-485.55228445834638,-500.63970368422997,-509.79004832336295,-520.10813942216919,-531.74572603722106,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938]
[null,null,{"$f":"C87","v":"Option 2"},{"$f":"D74","v":"Unplanned replacements"},null,{"$f":"F81","v":"$"},null,null,null,{"$f":"INDEX(J$27:J$30, MATCH($C88, $C$27:$C$30,0))*(J81-J74)","v":0},-12334.99053245952,-28794.223774581526,-50435.416345030702,-78580.854462945077,-114883.77100338593,-134509.54922533623,-157678.10539105823,-170960.92410868724,-176273.14117744146,-179494.93917014214,-183127.89579654823,-187225.44126340479,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416]
[null,null,{"$f":"C88","v":"Option 2"},{"$f":"D75","v":"Safety Consequence"},null,{"$f":"F82","v":"$"},null,null,null,{"$f":"INDEX(J$27:J$30, MATCH($C89, $C$27:$C$30,0))*(J82-J75)","v":0},-702.53910886828135,-1639.9743686803495,-2872.5480057075915,-4475.5708018770392,-6543.2025984744168,-7660.9883565269001,-8980.5529528351526,-9737.0755947119851,-10039.632798609031,-10223.13023095722,-10430.04519405801,-10663.420804137111,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406]
[null,null,{"$f":"C89","v":"Option 2"},{"$f":"D76","v":"Environmental Consequence"},null,{"$f":"F83","v":"$"},null,null,null,{"$f":"INDEX(J$27:J$30, MATCH($C90, $C$27:$C$30,0))*(J83-J76)","v":0},-100.69380026497566,-235.05488795576758,-411.71768444923015,-641.47636296281701,-937.82670206845671,-1098.0371365333569,-1287.1682072739447,-1395.5993804790794,-1438.9644177750322,-1465.2648095521809,-1494.9215983391691,-1528.3709490890187,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951]
[null,null,{"$f":"C90","v":"Option 2"},{"$f":"D77","v":"Energy at risk (weighted)"},null,{"$f":"F84","v":"MWh"},null,null,null,0,-7.3684795279113632E-2,-0.1720063325924559,-0.30128303045072846,-0.46941375096502802,-0.6862743124934656,-0.80351165018515058,-0.94191226861217359,-1.0212590484384338,-1.0529923218576005,-1.0722381838546646,-1.093940159593535,-1.1184174219049787,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172]
[]
[null,"Total risk after replacement of selected cable"]
[null,null,{"$f":"$C90","v":"Option 2"},{"$f":"D73","v":"Response cost"},{"$f":"C94&D94","v":"Option 2Response cost"},{"$f":"F87","v":"$"},null,null,null,{"$f":"J$61:J$65+J87:J91","v":400238.05280161236},{"$f":"K$61:K$65+K87:K91","v":440797.83928843786},{"$f":"L$61:L$65+L87:L91","v":487909.40430159646},{"$f":"M$61:M$65+M87:M91","v":542028.0111528862},{"$f":"N$61:N$65+N87:N91","v":604126.09227679111},{"$f":"O$61:O$65+O87:O91","v":675492.72638280306},{"$f":"P$61:P$65+P87:P91","v":757616.13646240404},{"$f":"Q$61:Q$65+Q87:Q91","v":851626.17231002985},{"$f":"R$61:R$65+R87:R91","v":954747.0692709845},{"$f":"S$61:S$65+S87:S91","v":1064499.6190358247},{"$f":"T$61:T$65+T87:T91","v":1180229.6112673541},{"$f":"U$61:U$65+U87:U91","v":1308431.2457645833},{"$f":"V$61:V$65+V87:V91","v":1447867.5703580577},{"$f":"W$61:W$65+W87:W91","v":1591385.7007010437},{"$f":"X$61:X$65+X87:X91","v":1727664.6187863944},{"$f":"Y$61:Y$65+Y87:Y91","v":1858941.2610133216},{"$f":"Z$61:Z$65+Z87:Z91","v":1987477.3748705669},{"$f":"AA$61:AA$65+AA87:AA91","v":2108468.7482352648},{"$f":"AB$61:AB$65+AB87:AB91","v":2219242.9075176134},{"$f":"AC$61:AC$65+AC87:AC91","v":2315866.1822055317},{"$f":"AD$61:AD$65+AD87:AD91","v":2413319.7401400949},{"$f":"AE$61:AE$65+AE87:AE91","v":2512767.9308591415},{"$f":"AF$61:AF$65+AF87:AF91","v":2612479.982453445},{"$f":"AG$61:AG$65+AG87:AG91","v":2714291.9019735679},{"$f":"AH$61:AH$65+AH87:AH91","v":2816585.529542184}]
[null,null,{"$f":"C94","v":"Option 2"},{"$f":"D74","v":"Unplanned replacements"},{"$f":"C95&D95","v":"Option 2Unplanned replacements"},{"$f":"F88","v":"$"},null,null,null,2159114.732966444,2365771.5957408892,2603711.4741639066,2874348.8099366771,3181627.4370351126,3530873.485828029,3954569.4062279812,4438900.1389753139,4982114.3823835291,5568952.064576121,6190093.9075912768,6878110.1178497327,7626275.2508504288,8396039.4763863143,9131206.5045365728,9839388.3736578934,10532786.253256794,11185483.45424745,11783063.113813311,12304304.746051503,12830025.404653674,13366506.262096737,13904410.53717646,14453642.710101435,15005473.493871158]
[null,null,{"$f":"C95","v":"Option 2"},{"$f":"D75","v":"Safety Consequence"},{"$f":"C96&D96","v":"Option 2Safety Consequence"},{"$f":"F89","v":"$"},null,null,null,937071.22949347389,1031412.720279864,1140886.3181672213,1266504.7153134039,1410478.1347483241,1575741.510173602,1767028.5108985743,1985967.2657735227,2226734.4464594922,2483429.1787803164,2754223.9650848452,3054197.7331095659,3380451.7378366762,3716240.9283152311,4035308.6741989017,4342664.668148675,4643604.3049558345,4926879.5562802255,5186233.400594146,5412455.9953117287,5640622.5194915766,5873459.0468924101,6106913.3477234831,6345284.0372018814,6584782.5423642183]
[null,null,{"$f":"C96","v":"Option 2"},{"$f":"D76","v":"Environmental Consequence"},{"$f":"C97&D97","v":"Option 2Environmental Consequence"},{"$f":"F90","v":"$"},null,null,null,128429.59922776051,141355.09413573006,156353.03493834363,173561.83743689096,193283.94959198326,215921.02578385687,242130.71001671065,272128.91882574011,305122.3388737776,340301.54588591034,377413.97228928329,418525.35536881065,463238.390692755,509258.1111877854,552987.7033901785,595112.15015668154,636357.2078752747,675181.28640172782,710726.83431212581,741731.60349231702,773002.79647670605,804914.03327333287,836909.93854719191,869579.65580433537,902403.94499980356]
[null,null,{"$f":"C97","v":"Option 2"},{"$f":"D77","v":"Energy at risk (weighted)"},{"$f":"C98&D98","v":"Option 2Energy at risk (weighted)"},{"$f":"F91","v":"MWh"},null,null,null,88.154597375065279,97.022141298172016,107.31069310250945,119.11487023833106,132.64178451360974,148.1665208614028,166.14968608821496,186.73199789843937,209.37389594320342,233.5190788651316,258.99200558122453,287.2096800964996,317.89937125148367,349.48581824385479,379.50198754717292,408.41637851839204,436.72715328337301,463.37615811977219,487.7747662549591,509.05656546807847,530.52123906009024,552.42524131862058,574.38736036304476,596.81198668344041,619.34271180870996]
[]
[]
[]
[{"$f":"UPPER(B104)& \" RISK\"","v":"OPTION 3 RISK"}]
[]
[null,"Option 3",null,null,null,"Units","  Consequence per failure",null,null,"FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51"]
[]
[null,"Option risk before replacement"]
[null,null,{"$f":"$B$104","v":"Option 3"},"Response cost","before","$",{"$f":"INDEX($E$15:$I$19,,MATCH($B104, $E$8:$I$8,0))","v":1670},null,null,{"$f":"INDEX(J$36:J$40, MATCH($C107, $C$36:$C$40,0))*$G107","v":312.40101104544749},356.5247254786762,407.63759754933614,466.95288792118049,535.91051462640553,616.22181520548838,709.92350833669332,819.44279856711387,907.56998141847237,968.57245648660432,{"$f":"INDEX(T$36:T$40, MATCH($C107, $C$36:$C$40,0))*$G107","v":1000.2234739124682},1035.9137231926215,1076.1681039044402,1120.6179652133253,1120.6179652133253,1120.6179652133253,1120.6179652133253,1120.6179652133253,1120.6179652133253,1120.6179652133253,1120.6179652133253,1120.6179652133253,1120.6179652133253,1120.6179652133253,1120.6179652133253]
[null,null,{"$f":"C107","v":"Option 3"},"Unplanned replacements",null,"$",574000.00000000012,null,null,107376.15589226759,122542.03139207198,140110.16825947244,160497.57944117225,184199.18287159092,211803.18678320383,244009.63699716289,281652.79423803801,311943.21517018159,332910.53294809046,343789.3856441658,356056.57312129636,369892.50996475975,385170.48624697537,385170.48624697537,385170.48624697537,385170.48624697537,385170.48624697537,385170.48624697537,385170.48624697537,385170.48624697537,385170.48624697537,385170.48624697537,385170.48624697537,385170.48624697537]
[null,null,{"$f":"C108","v":"Option 3"},"Safety Consequence",null,"$",33489.5268,null,null,6264.7676836847959,7149.6073944795025,8174.60493881204,9364.0905714812998,10746.939845498684,12357.471254532245,14236.528358318392,16432.785367473269,18200.053422508641,19423.37319715567,20058.090320707008,20773.808619968313,21581.054225756245,22472.434358427021,22472.434358427021,22472.434358427021,22472.434358427021,22472.434358427021,22472.434358427021,22472.434358427021,22472.434358427021,22472.434358427021,22472.434358427021,22472.434358427021,22472.434358427021]
[null,null,{"$f":"C109","v":"Option 3"},"Environmental Consequence",null,"$",4800,null,null,897.91907366356156,1024.741725926734,1171.652974992104,1342.1400371387224,1540.3415989261957,1771.1764748421222,2040.4987065964838,2355.2846904923031,2608.5843777297409,2783.9208330153897,2874.8938172334415,2977.4765696554391,3093.1777836774327,3220.9378640862042,3220.9378640862042,3220.9378640862042,3220.9378640862042,3220.9378640862042,3220.9378640862042,3220.9378640862042,3220.9378640862042,3220.9378640862042,3220.9378640862042,3220.9378640862042,3220.9378640862042]
[null,null,{"$f":"C110","v":"Option 3"},"Energy at risk (weighted)",null,"MWh",3.1536497800959347,null,null,0.58994214358396591,0.6732659413799944,0.76978815561095748,0.88179992353760028,1.0120204051512953,1.1636813125826981,1.3406288119466749,1.5474464679654945,1.7138669894143934,1.8290648589257241,1.8888350530244595,1.9562329852363902,2.0322498827691597,2.1161895805787765,2.1161895805787765,2.1161895805787765,2.1161895805787765,2.1161895805787765,2.1161895805787765,2.1161895805787765,2.1161895805787765,2.1161895805787765,2.1161895805787765,2.1161895805787765,2.1161895805787765]
[]
[null,"Option risk after replacement"]
[null,null,{"$f":"$C110","v":"Option 3"},{"$f":"D107","v":"Response cost"},null,{"$f":"F107","v":"$"},1670,null,null,{"$f":"INDEX(J$46:J$50, MATCH($C114, $C$46:$C$50,0))*$G114","v":36.597443393955757},36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,{"$f":"INDEX(T$46:T$50, MATCH($C114, $C$46:$C$50,0))*$G114","v":36.597443393955757},36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757,36.597443393955757]
[null,null,{"$f":"C114","v":"Option 3"},{"$f":"D108","v":"Unplanned replacements"},null,"$",574000.00000000012,null,null,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616,12579.001501874616]
[null,null,{"$f":"C115","v":"Option 3"},{"$f":"D109","v":"Safety Consequence"},null,"$",33489.5268,null,null,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527,733.91081518165527]
[null,null,{"$f":"C116","v":"Option 3"},{"$f":"D110","v":"Environmental Consequence"},null,"$",4800,null,null,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924,105.19025646166924]
[null,null,{"$f":"C117","v":"Option 3"},{"$f":"D111","v":"Energy at risk (weighted)"},null,"MWh",3.1536497800959347,null,null,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2,6.9111089408037119E-2]
[]
[null,"Change in risk"]
[null,null,{"$f":"$C117","v":"Option 3"},{"$f":"D107","v":"Response cost"},null,{"$f":"F114","v":"$"},null,null,null,{"$f":"INDEX(J$27:J$30, MATCH($C121, $C$27:$C$30,0))*(J114-J107)","v":0},-63.985456416944089,-148.41606166215215,-258.21326671633483,-399.45045698595982,-579.62437181153268,-673.3260649427375,-782.84535517315817,-870.97253802451655,-931.97501309264862,-963.62603051851238,-999.31627979866585,-1039.5706605104845,-1084.0205218193696,-1084.0205218193696,-1084.0205218193696,-1084.0205218193696,-1084.0205218193696,-1084.0205218193696,-1084.0205218193696,-1084.0205218193696,-1084.0205218193696,-1084.0205218193696,-1084.0205218193696,-1084.0205218193696]
[null,null,{"$f":"C121","v":"Option 3"},{"$f":"D108","v":"Unplanned replacements"},null,{"$f":"F115","v":"$"},null,null,null,{"$f":"INDEX(J$27:J$30, MATCH($C122, $C$27:$C$30,0))*(J115-J108)","v":0},-21992.605978039472,-51012.466703039128,-88751.146763578567,-137296.14509577304,-199224.18528132921,-231430.63549528827,-269073.79273616342,-299364.213668307,-320331.53144621587,-331210.38414229121,-343477.57161942177,-357313.50846288516,-372591.48474510078,-372591.48474510078,-372591.48474510078,-372591.48474510078,-372591.48474510078,-372591.48474510078,-372591.48474510078,-372591.48474510078,-372591.48474510078,-372591.48474510078,-372591.48474510078,-372591.48474510078]
[null,null,{"$f":"C122","v":"Option 3"},{"$f":"D109","v":"Safety Consequence"},null,{"$f":"F116","v":"$"},null,null,null,{"$f":"INDEX(J$27:J$30, MATCH($C123, $C$27:$C$30,0))*(J116-J109)","v":0},-1283.1393158595695,-2976.277649452154,-5178.1078537797866,-8010.4232242536236,-11623.560439350591,-13502.617543136737,-15698.874552291614,-17466.142607326987,-18689.462381974015,-19324.179505525353,-20039.897804786659,-20847.14341057459,-21738.523543245366,-21738.523543245366,-21738.523543245366,-21738.523543245366,-21738.523543245366,-21738.523543245366,-21738.523543245366,-21738.523543245366,-21738.523543245366,-21738.523543245366,-21738.523543245366,-21738.523543245366]
[null,null,{"$f":"C123","v":"Option 3"},{"$f":"D110","v":"Environmental Consequence"},null,{"$f":"F117","v":"$"},null,null,null,{"$f":"INDEX(J$27:J$30, MATCH($C124, $C$27:$C$30,0))*(J117-J110)","v":0},-183.91029389301298,-426.58508741217395,-742.1698684062319,-1148.1210739716214,-1665.986218380453,-1935.3084501348146,-2250.0944340306337,-2503.3941212680716,-2678.7305765537203,-2769.7035607717721,-2872.2863131937697,-2987.9875272157633,-3115.7476076245348,-3115.7476076245348,-3115.7476076245348,-3115.7476076245348,-3115.7476076245348,-3115.7476076245348,-3115.7476076245348,-3115.7476076245348,-3115.7476076245348,-3115.7476076245348,-3115.7476076245348,-3115.7476076245348]
[null,null,{"$f":"C124","v":"Option 3"},{"$f":"D111","v":"Energy at risk (weighted)"},null,{"$f":"F118","v":"MWh"},null,null,null,0,-0.12083097039439146,-0.28027082648116813,-0.48761330047773788,-0.75432745259460665,-1.094570223174661,-1.2715177225386378,-1.4783353785574573,-1.6447559000063563,-1.759953769517687,-1.8197239636164224,-1.8871218958283531,-1.9631387933611226,-2.0470784911707396,-2.0470784911707396,-2.0470784911707396,-2.0470784911707396,-2.0470784911707396,-2.0470784911707396,-2.0470784911707396,-2.0470784911707396,-2.0470784911707396,-2.0470784911707396,-2.0470784911707396,-2.0470784911707396]
[]
[null,"Total risk after replacement of selected cable"]
[null,null,{"$f":"$C124","v":"Option 3"},{"$f":"D107","v":"Response cost"},{"$f":"C128&D128","v":"Option 3Response cost"},{"$f":"F121","v":"$"},null,null,null,{"$f":"J$61:J$65+J121:J125","v":400238.05280161236},{"$f":"K$61:K$65+K121:K125","v":440768.88688336307},{"$f":"L$61:L$65+L121:L125","v":487842.76775303559},{"$f":"M$61:M$65+M121:M125","v":541913.04133055115},{"$f":"N$61:N$65+N121:N125","v":603949.82213775266},{"$f":"O$61:O$65+O121:O125","v":675239.38755108614},{"$f":"P$61:P$65+P121:P125","v":757324.83581788023},{"$f":"Q$61:Q$65+Q121:Q125","v":851291.15422697086},{"$f":"R$61:R$65+R121:R125","v":954361.64901741827},{"$f":"S$61:S$65+S121:S125","v":1064068.2837264163},{"$f":"T$61:T$65+T121:T125","v":1179775.775285159},{"$f":"U$61:U$65+U121:U125","v":1307952.0376242069},{"$f":"V$61:V$65+V121:V125","v":1447359.7454235845},{"$f":"W$61:W$65+W121:W125","v":1590846.276410023},{"$f":"X$61:X$65+X121:X125","v":1727125.1944953736},{"$f":"Y$61:Y$65+Y121:Y125","v":1858401.8367223009},{"$f":"Z$61:Z$65+Z121:Z125","v":1986937.9505795462},{"$f":"AA$61:AA$65+AA121:AA125","v":2107929.3239442441},{"$f":"AB$61:AB$65+AB121:AB125","v":2218703.4832265927},{"$f":"AC$61:AC$65+AC121:AC125","v":2315326.757914511},{"$f":"AD$61:AD$65+AD121:AD125","v":2412780.3158490742},{"$f":"AE$61:AE$65+AE121:AE125","v":2512228.5065681208},{"$f":"AF$61:AF$65+AF121:AF125","v":2611940.5581624242},{"$f":"AG$61:AG$65+AG121:AG125","v":2713752.4776825472},{"$f":"AH$61:AH$65+AH121:AH125","v":2816046.1052511632}]
[null,null,{"$f":"C128","v":"Option 3"},{"$f":"D108","v":"Unplanned replacements"},{"$f":"C129&D129","v":"Option 3Unplanned replacements"},{"$f":"F122","v":"$"},null,null,null,2159114.732966444,2356113.9802953093,2581493.2312354492,2836033.0795181291,3122912.1464022845,3446533.0715500857,3857648.3199580293,4327504.4516302086,4853711.0928239087,5424893.6743073473,6038378.4626191277,6717760.4420268591,7456187.1836509481,8215198.0417667581,8950365.0699170176,9658546.9390383381,10351944.818637239,11004642.019627895,11602221.679193756,12123463.311431948,12649183.970034119,13185664.827477181,13723569.102556905,14272801.27548188,14824632.059251603]
[null,null,{"$f":"C129","v":"Option 3"},{"$f":"D109","v":"Safety Consequence"},{"$f":"C130&D130","v":"Option 3Safety Consequence"},{"$f":"F123","v":"$"},null,null,null,937071.22949347389,1030832.1200728728,1139550.0148864493,1264199.1554653316,1406943.2823259474,1570661.1523327259,1761186.8817119645,1979248.9441740662,2219005.3794468772,2474779.3491969514,2745122.9158102772,3044587.8804988377,3370268.0152302384,3705423.5245722933,4024491.2704559639,4331847.2644057376,4632786.9012128972,4916062.1525372881,5175415.9968512086,5401638.5915687913,5629805.1157486392,5862641.6431494728,6096095.9439805457,6334466.633458944,6573965.1386212809]
[null,null,{"$f":"C130","v":"Option 3"},{"$f":"D110","v":"Environmental Consequence"},{"$f":"C131&D131","v":"Option 3Environmental Consequence"},{"$f":"F124","v":"$"},null,null,null,128429.59922776051,141271.87764210202,156161.50473888722,173231.38525293395,192777.30488097447,215192.86626754486,241293.43870310919,271165.9925989834,304014.54413298861,339061.77972713165,376109.5335380637,417147.99065395602,461778.77411462826,507707.67011179798,551437.26231419109,593561.70908069413,634806.76679928729,673630.8453257404,709176.39323613839,740181.16241632961,771452.35540071863,803363.59219734545,835359.49747120449,868029.21472834796,900853.50392381614]
[null,null,{"$f":"C131","v":"Option 3"},{"$f":"D111","v":"Energy at risk (weighted)"},{"$f":"C132&D132","v":"Option 3Energy at risk (weighted)"},{"$f":"F125","v":"MWh"},null,null,null,88.154597375065279,96.974995123056729,107.20242860862074,118.92853996830407,132.35687081198017,147.7582249507216,165.68168001586147,186.1955747884941,208.7503990916355,232.81211741747151,258.24451980146279,286.41649836026482,317.05464988002751,348.58418555996536,378.60035486328348,407.51474583450261,435.82552059948358,462.47452543588275,486.87313357106967,508.15493278418904,529.61960637620086,551.5236086347312,573.48572767915539,595.91035399955103,618.44107912482059]
[]
[]
[{"$f":"UPPER(B137)& \" RISK\"","v":"OPTION 4 RISK"}]
[]
[null,"Option 4",null,null,null,"Units","  Consequence per failure",null,null,"FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51"]
[]
[null,null,"Monitoring",null,null,null,null,null,null,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
[null,"Option risk before replacement",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.1*O143-0.1*O150","v":252.15299792120635}]
[null,null,{"$f":"$B$137","v":"Option 4"},"Response cost","before","$",{"$f":"INDEX($E$15:$I$19,,MATCH($B137, $E$8:$I$8,0))","v":2908.5833333333335},null,null,{"$f":"INDEX(J$36:J$40, MATCH($C143, $C$36:$C$40,0))*$G143","v":1393.6337051702615},1582.8402713788319,1801.6076315721205,2055.0855880266918,2349.3984520474069,2691.8407073179787,3091.1135918535379,3545.3554758876749,3919.9668541690262,4189.3653907406788,{"$f":"INDEX(T$36:T$40, MATCH($C143, $C$36:$C$40,0))*$G143","v":4359.0453940282223},4535.5558168916932,4717.6050438069506,4916.8462329820322,5019.4294481221468,5058.1434709565565,5073.1140165872575,5089.2893034596018,5106.7681085725435,5125.6574021672905,5146.0730324204478,5168.1404676356533,5191.9956007778383,5214.934265478526,5214.934265478526]
[null,null,{"$f":"C143","v":"Option 4"},"Unplanned replacements",null,"$",521266.66666666669,null,null,249762.41447958682,283671.38829123194,322878.14964358159,368305.62903545715,421051.40524444712,482422.77146421286,553979.13473805261,635386.85994821601,702523.4697933729,750804.18279692554,781213.67070811498,812847.28378136328,845473.54296253156,881180.88864995015,899565.51253169216,906503.71141527803,909186.68299448793,912085.56430680747,915218.05783866637,918603.33444222086,922262.15604378947,926217.00865697896,930492.24656864826,934603.23804318462,934603.23804318462]
[null,null,{"$f":"C144","v":"Option 4"},"Safety Consequence",null,"$",33489.5268,null,null,16046.345581302272,18224.876379151588,20743.771157992967,23662.324915284182,27051.053178369813,30993.944878912323,35591.186365489491,40821.342770054274,45134.630840147365,48236.494694966881,50190.195987413586,52222.542961701947,54318.663913034885,56612.733698855962,57793.880304935105,58239.634872249815,58412.006240594077,58598.249040310686,58799.500593103912,59016.992557946258,59252.058814658398,59506.144009528827,59780.812818748469,60044.929379359273,60044.929379359273]
[null,null,{"$f":"C145","v":"Option 4"},"Environmental Consequence",null,"$",4800,null,null,2299.896897625048,2612.1422121714668,2973.1713485532514,3391.4829633652535,3877.1839336999865,4442.3122580155168,5101.2274844788062,5850.8573879359956,6469.0740280244081,6913.6591842151984,7193.6800474465117,7484.9730697350242,7785.4067135570112,8114.2120453761872,8283.5038882570443,8347.3931732830315,8372.0988842055413,8398.7927650709989,8427.6378263696097,8458.8105998004739,8492.5022682124109,8528.9198904338773,8568.2877289861462,8606.1431307212297,8606.1431307212297]
[null,null,{"$f":"C146","v":"Option 4"},"Energy at risk (weighted)",null,"MWh",3.4688788826230454,null,null,1.662096620912872,1.887751032960385,2.1486606886283868,2.450967423415324,2.8019753065952568,3.2103839962182339,3.6865708950760023,4.2283157579687929,4.6750904762373064,4.9963846553702034,5.1987510010279072,5.4092635455429203,5.6263818627686666,5.8640039194439586,5.9863482733543227,6.0325199799485993,6.0503743797192842,6.0696655963087505,6.0905114346434841,6.1130394711991336,6.137387870589655,6.1637062707311943,6.1921567423579615,6.2195142014563034,6.2195142014563034]
[]
[null,"Option risk after replacement"]
[null,null,{"$f":"$C146","v":"Option 4"},{"$f":"D143","v":"Response cost"},null,{"$f":"F143","v":"$"},2908.5833333333335,null,null,{"$f":"INDEX(J$46:J$50,MATCH($C150,$C$46:$C$50,0))*$G150*(1-J$139)","v":0},0,0,0,0,170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525,{"$f":"INDEX(T$46:T$50,MATCH($C150,$C$46:$C$50,0))*$G150*(1-T$139)","v":170.31072810591525},170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525,170.31072810591525]
[null,null,{"$f":"C150","v":"Option 4"},{"$f":"D144","v":"Unplanned replacements"},null,"$",521266.66666666669,null,null,0,0,0,0,0,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251,30522.524323070251]
[null,null,{"$f":"C151","v":"Option 4"},{"$f":"D145","v":"Safety Consequence"},null,"$",33489.5268,null,null,0,0,0,0,0,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413,1960.9634793217413]
[null,null,{"$f":"C152","v":"Option 4"},{"$f":"D146","v":"Environmental Consequence"},null,"$",4800,null,null,0,0,0,0,0,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556,281.06174079307556]
[null,null,{"$f":"C153","v":"Option 4"},{"$f":"D147","v":"Energy at risk (weighted)"},null,"MWh",3.4688788826230454,null,null,0,0,0,0,0,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752,0.20311857028132752]
[]
[null,"Change in risk"]
[null,null,{"$f":"$C153","v":"Option 4"},{"$f":"D143","v":"Response cost"},null,{"$f":"F150","v":"$"},null,null,null,{"$f":"INDEX(J$27:J$30, MATCH($C157, $C$27:$C$30,0))*(J150-J143)","v":-1393.6337051702615},-1582.8402713788319,-1801.6076315721205,-2055.0855880266918,-2349.3984520474069,-252.15299792120638,-292.0802863747623,-337.50447477817602,-374.96561260631114,-401.9054662634764,-418.87346659223067,-436.52450887857776,-454.72943157010354,-474.65355048761171,-484.91187200162312,-488.78327428506412,-490.28032884813422,-491.89785753536864,-493.64573804666281,-495.53466740613749,-497.57623043145327,-499.7829739529738,-502.16848726719229,-504.46235373726108,-504.46235373726108]
[null,null,{"$f":"C157","v":"Option 4"},{"$f":"D144","v":"Unplanned replacements"},null,{"$f":"F151","v":"$"},null,null,null,{"$f":"INDEX(J$27:J$30, MATCH($C158, $C$27:$C$30,0))*(J151-J144)","v":-249762.41447958682},-283671.38829123194,-322878.14964358159,-368305.62903545715,-421051.40524444712,-45190.024714114261,-52345.661041498242,-60486.433562514576,-67200.094547030269,-72028.16584738552,-75069.11463850447,-78232.475945829297,-81495.101863946125,-85065.836432687996,-86904.298820862197,-87598.118709220784,-87866.415867141768,-88156.303998373725,-88469.553351559618,-88808.081011915056,-89173.963172071919,-89569.448433390877,-89996.972224557801,-90408.071372011444,-90408.071372011444]
[null,null,{"$f":"C158","v":"Option 4"},{"$f":"D145","v":"Safety Consequence"},null,{"$f":"F152","v":"$"},null,null,null,{"$f":"INDEX(J$27:J$30, MATCH($C159, $C$27:$C$30,0))*(J152-J145)","v":-16046.345581302272},-18224.876379151588,-20743.771157992967,-23662.324915284182,-27051.053178369813,-2903.2981399590585,-3363.0222886167753,-3886.0379290732535,-4317.366736082563,-4627.5531215645142,-4822.9232508091845,-5026.1579482380212,-5235.7700433713144,-5465.1770219534228,-5583.2916825613365,-5627.8671392928081,-5645.1042761272338,-5663.7285560988948,-5683.8537113782177,-5705.6029078624524,-5729.1095335336659,-5754.518053020709,-5781.9849339426728,-5808.3965900037538,-5808.3965900037538]
[null,null,{"$f":"C159","v":"Option 4"},{"$f":"D146","v":"Environmental Consequence"},null,{"$f":"F153","v":"$"},null,null,null,{"$f":"INDEX(J$27:J$30, MATCH($C160, $C$27:$C$30,0))*(J153-J146)","v":-2299.896897625048},-2612.1422121714668,-2973.1713485532514,-3391.4829633652535,-3877.1839336999865,-416.12505172224411,-482.01657436857306,-556.979564714292,-618.80122872313325,-663.25974434221234,-691.26183066534361,-720.39113289419493,-750.43449727639359,-783.31503045831118,-800.24421474639689,-806.63314324899557,-809.10371434124659,-811.77310242779231,-814.65760855765348,-817.77488590073983,-821.14405274193359,-824.78581496408026,-828.72259881930722,-832.50813899281547,-832.50813899281547]
[null,null,{"$f":"C160","v":"Option 4"},{"$f":"D147","v":"Energy at risk (weighted)"},null,{"$f":"F154","v":"MWh"},null,null,null,-1.662096620912872,-1.887751032960385,-2.1486606886283868,-2.450967423415324,-2.8019753065952568,-0.30072654259369069,-0.34834523247946753,-0.40251971876874654,-0.44719719059559787,-0.47932660850888759,-0.49956324307465794,-0.52061449752615929,-0.54232632924873392,-0.5660885349162631,-0.57832297030729951,-0.58294014096672719,-0.58472558094379568,-0.58665470260274233,-0.58873928643621565,-0.59099209009178055,-0.59342693003083269,-0.59605877004498664,-0.59890381720766339,-0.60163956311749756,-0.60163956311749756]
[]
[null,"Total risk after monitoring and replacement of failed cable"]
[null,null,{"$f":"$C160","v":"Option 4"},{"$f":"D143","v":"Response cost"},{"$f":"C164&D164","v":"Option 4Response cost"},{"$f":"F157","v":"$"},null,null,null,{"$f":"J$61:J$65+J157:J161","v":398844.41909644211},{"$f":"K$61:K$65+K157:K161","v":439250.03206840123},{"$f":"L$61:L$65+L157:L161","v":486189.57618312561},{"$f":"M$61:M$65+M157:M161","v":540116.16900924081},{"$f":"N$61:N$65+N157:N161","v":601999.87414269126},{"$f":"O$61:O$65+O157:O161","v":675566.85892497643},{"$f":"P$61:P$65+P157:P161","v":757706.0815964482},{"$f":"Q$61:Q$65+Q157:Q161","v":851736.49510736577},{"$f":"R$61:R$65+R157:R161","v":954857.65594283654},{"$f":"S$61:S$65+S157:S161","v":1064598.3532732455},{"$f":"T$61:T$65+T157:T161","v":1180320.5278490852},{"$f":"U$61:U$65+U157:U161","v":1308514.829395127},{"$f":"V$61:V$65+V157:V161","v":1447944.586652525},{"$f":"W$61:W$65+W157:W161","v":1591455.6433813546},{"$f":"X$61:X$65+X157:X161","v":1727724.3031451914},{"$f":"Y$61:Y$65+Y157:Y161","v":1858997.0739698352},{"$f":"Z$61:Z$65+Z157:Z161","v":1987531.6907725174},{"$f":"AA$61:AA$65+AA157:AA161","v":2108521.4466085285},{"$f":"AB$61:AB$65+AB157:AB161","v":2219293.8580103656},{"$f":"AC$61:AC$65+AC157:AC161","v":2315915.2437689244},{"$f":"AD$61:AD$65+AD157:AD161","v":2413366.7601404623},{"$f":"AE$61:AE$65+AE157:AE161","v":2512812.7441159873},{"$f":"AF$61:AF$65+AF157:AF161","v":2612522.4101969767},{"$f":"AG$61:AG$65+AG157:AG161","v":2714332.0358506297},{"$f":"AH$61:AH$65+AH157:AH161","v":2816625.6634192457}]
[null,null,{"$f":"C164","v":"Option 4"},{"$f":"D144","v":"Unplanned replacements"},{"$f":"C165&D165","v":"Option 4Unplanned replacements"},{"$f":"F158","v":"$"},null,null,null,1909352.3184868572,2094435.1979821171,2309627.5482949065,2556478.5972462506,2839156.8862536103,3600567.2321173009,4036733.2944118194,4536091.8108038576,5085875.2119451854,5673197.0399061777,6294519.7321229139,6983005.5377004519,7732005.5902498877,8502723.6900791712,9236052.2558412552,9943540.3050742168,10636669.887515197,11289077.200374622,11886343.610587297,12407246.715165133,12932601.491607146,13468686.86378889,14006163.615077447,14554984.688854968,15106815.472624691]
[null,null,{"$f":"C165","v":"Option 4"},{"$f":"D145","v":"Safety Consequence"},{"$f":"C166&D166","v":"Option 4Safety Consequence"},{"$f":"F159","v":"$"},null,null,null,921024.88391217159,1013890.3830095808,1121782.5213779085,1245714.9384038271,1387902.6523718312,1579381.4146321174,1771326.4769664844,1991061.7807972846,2232154.1553181219,2488841.2584573608,2759624.1720649931,3059601.6203553863,3385879.3885974418,3721696.8710935852,4040646.5023166477,4347957.9208096899,4648880.3204800151,4932136.947524434,5191470.6666830759,5417671.512204174,5645814.5297583509,5878625.6486396976,6112052.4825898483,6350396.7604121855,6589895.2655745223]
[null,null,{"$f":"C166","v":"Option 4"},{"$f":"D146","v":"Environmental Consequence"},{"$f":"C167&D167","v":"Option 4Environmental Consequence"},{"$f":"F160","v":"$"},null,null,null,126129.70233013546,138843.64572382357,153614.91847774616,170582.07215797494,190048.24202124609,216442.72743420306,242746.73057887543,272859.10746829974,305899.13702553354,341077.2505593432,378187.97526817012,419299.88583425561,464016.32714456762,510040.10268896417,553752.76570706919,595870.82354506967,637113.4106925705,675934.81983093708,711477.48323520529,742479.13513805333,773746.95895560121,805654.55399000586,837646.52248000971,870312.45419697964,903136.74339244782]
[null,null,{"$f":"C167","v":"Option 4"},{"$f":"D147","v":"Energy at risk (weighted)"},{"$f":"C168&D168","v":"Option 4Energy at risk (weighted)"},{"$f":"F161","v":"MWh"},null,null,null,86.492500754152402,95.208075060490742,105.33403874647352,116.96518584536648,130.3092229579795,148.55206863130257,166.60485250592066,187.2713904482828,209.94795780104624,234.09274457848031,259.56468052200455,287.78300575856701,318.47546234413988,350.06517551621982,380.06911038414694,408.9788841847066,437.28787350971055,463.93494922445075,488.33147277580417,509.61101918526799,531.07325793734071,552.97462835585691,574.93390235311847,597.35579292760428,619.88651805287384]
[]
[]
[]
[]
[{"$f":"UPPER(B175)& \" RISK\"","v":"OPTION 5 RISK"}]
[]
[null,"Option 5",null,null,null,"Units","  Consequence per failure",null,null,"FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY50"]
[]
[null,"Monitoring",null,null,null,null,null,null,null,true,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,"Option 5 risk before replacement"]
[null,null,{"$f":"$B$175","v":"Option 5"},"Response cost","before","$",{"$f":"INDEX($E$15:$I$19,,MATCH($B175, $E$8:$I$8,0))","v":2045.75},null,null,{"$f":"INDEX(J$36:J$40, MATCH($C181, $C$36:$C$40,0))*$G181","v":528.65073919162171},601.78782356142563,686.48355940935903,784.76169269878676,899.0287920078016,1032.150781586402,1187.5453669251101,1369.2937386139045,1511.7116568001786,1613.8380847282317,{"$f":"INDEX(T$36:T$40, MATCH($C181, $C$36:$C$40,0))*$G181","v":1665.4608660313722},1719.8383852850679,1780.7372528902131,1847.7884660295103,1861.4914861381792,1861.7486587716428,1861.7486587716428,1861.7486587716428,1861.7486587716428,1861.7486587716428,1861.7486587716428,1861.7486587716428,1861.7486587716428,1861.7486587716428,1861.7486587716428]
[null,null,{"$f":"C181","v":"Option 5"},"Unplanned replacements",null,"$",591733.33333333337,null,null,152912.2639965729,174067.17086418881,198565.41849582375,226992.37555564567,260044.14217642258,298549.68715176679,343497.58203844645,396068.31150554458,437262.704493328,466802.78105170181,481734.67422361678,497463.37554410408,515078.37734012899,534472.94552048342,538436.5450637493,538510.9322663116,538510.9322663116,538510.9322663116,538510.9322663116,538510.9322663116,538510.9322663116,538510.9322663116,538510.9322663116,538510.9322663116,538510.9322663116]
[null,null,{"$f":"C182","v":"Option 5"},"Safety Consequence",null,"$",33489.5268,null,null,8654.1674681645491,9851.4429647190682,11237.936972063606,12846.778804472386,14717.364694570157,16896.610661898449,19440.465546549825,22415.739634062105,24747.16267592911,26419.002218925474,27264.082271689527,28154.258191701334,29151.190494647522,30248.838496309996,30473.160949772151,30477.370941120367,30477.370941120367,30477.370941120367,30477.370941120367,30477.370941120367,30477.370941120367,30477.370941120367,30477.370941120367,30477.370941120367,30477.370941120367]
[null,null,{"$f":"C183","v":"Option 5"},"Environmental Consequence",null,"$",4800,null,null,1240.3879008284416,1411.9914716337983,1610.7154271855914,1841.3081388019928,2109.4162051264561,2421.7640237637684,2786.3706519567531,3212.8119004505643,3546.971014366788,3786.5930864942011,3907.7170509351517,4035.3045334807898,4178.1932366481842,4335.5173588863008,4367.6691352625003,4368.2725465496205,4368.2725465496205,4368.2725465496205,4368.2725465496205,4368.2725465496205,4368.2725465496205,4368.2725465496205,4368.2725465496205,4368.2725465496205,4368.2725465496205]
[null,null,{"$f":"C184","v":"Option 5"},"Energy at risk (weighted)",null,"MWh",2.9160871471524552,null,null,0.75355816981025681,0.85781045465004158,0.97853886561168313,1.1186281244807708,1.2815086424509097,1.4712656131528621,1.6927707594528949,1.9518415602338215,2.1548492888161035,2.3004240481296012,2.3740090556126026,2.4515207676936179,2.5383282491060597,2.6339055096884789,2.6534382975736364,2.6538048808858901,2.6538048808858901,2.6538048808858901,2.6538048808858901,2.6538048808858901,2.6538048808858901,2.6538048808858901,2.6538048808858901,2.6538048808858901,2.6538048808858901]
[]
[]
[null,"Adjust for risk removed from replacing top 5 (option 2)",null,null,null,{"$f":"F181","v":"$"}]
[null,null,"option 2",null,null,{"$f":"F182","v":"$"},{"$f":"G181","v":2045.75},null,null,{"$f":"-INDEX(J$36:J$40, MATCH($C189, $C$36:$C$40,0))*$G189","v":-206.40170762110813},-237.10032158140331,-272.97264098315515,-314.97824772230291,-364.26774396757179,-422.22266872643985,-490.50402212364185,-571.1112904502163,-617.32443057196724,-635.80651912367466,{"$f":"-INDEX(T$36:T$40, MATCH($C189, $C$36:$C$40,0))*$G189","v":-647.01569130661244},-659.65535290265018,-673.91139650608875,-689.65326483894853,-689.65326483894853,-689.65326483894853,-689.65326483894853,-689.65326483894853,-689.65326483894853,-689.65326483894853,-689.65326483894853,-689.65326483894853,-689.65326483894853,-689.65326483894853,-689.65326483894853]
[null,null,"option 2",null,null,{"$f":"F183","v":"$"},{"$f":"G182","v":591733.33333333337},null,null,-59701.708642957543,-68581.284919354308,-78957.355863505174,-91107.480607215301,-105364.47090981033,-122127.93702768766,-141878.32336533285,-165193.98147496421,-178561.13554953053,-183907.08098062605,-187149.33483359785,-190805.35785128269,-194928.91947983362,-199482.25601728813,-199482.25601728813,-199482.25601728813,-199482.25601728813,-199482.25601728813,-199482.25601728813,-199482.25601728813,-199482.25601728813,-199482.25601728813,-199482.25601728813,-199482.25601728813,-199482.25601728813]
[null,null,"option 2",null,null,{"$f":"F184","v":"$"},{"$f":"G183","v":33489.5268},null,null,-3378.8564188893388,-3881.4017225413781,-4468.6420999008451,-5156.2861877126243,-5963.1696805462707,-6911.9087766743878,-8029.6945347268711,-9349.2591310351236,-10105.781772911956,-10408.338976809002,-10591.836409157191,-10798.751372257981,-11032.126982337082,-11289.825978507377,-11289.825978507377,-11289.825978507377,-11289.825978507377,-11289.825978507377,-11289.825978507377,-11289.825978507377,-11289.825978507377,-11289.825978507377,-11289.825978507377,-11289.825978507377,-11289.825978507377]
[null,null,"option 2",null,null,{"$f":"F185","v":"MWh"},{"$f":"G184","v":4800},null,null,-484.2860547873978,-556.31506469057115,-640.4832832551117,-739.04220411440974,-854.691517069214,-990.67276543414948,-1150.8831998990497,-1340.0142706396375,-1448.4454438447722,-1491.810481140725,-1518.1108729178736,-1547.7676617048619,-1581.2170124547115,-1618.1525950027878,-1618.1525950027878,-1618.1525950027878,-1618.1525950027878,-1618.1525950027878,-1618.1525950027878,-1618.1525950027878,-1618.1525950027878,-1618.1525950027878,-1618.1525950027878,-1618.1525950027878,-1618.1525950027878]
[null,null,"option 2",null,null,null,{"$f":"G185","v":2.9160871471524552},null,null,-0.29421257081472929,-0.33797150206488774,-0.38910522297213262,-0.44898155679609414,-0.51924061410536837,-0.60185169131593796,-0.69918243897902266,-0.814082998252733,-0.87995690461401532,-0.90630195209203923,-0.9222799175975428,-0.94029695522411605,-0.96061804309958077,-0.9830570800872962,-0.9830570800872962,-0.9830570800872962,-0.9830570800872962,-0.9830570800872962,-0.9830570800872962,-0.9830570800872962,-0.9830570800872962,-0.9830570800872962,-0.9830570800872962,-0.9830570800872962,-0.9830570800872962]
[]
[null,null,"option 2",null,null,{"$f":"F188","v":"$"},null,null,null,{"$f":"J87","v":0},-35.033051342189452,-81.779513101277473,-143.24344438129467,-223.18031794748009,-326.28554009465057,-382.02542041889711,-447.82727211405995,-485.55228445834638,-500.63970368422997,-509.79004832336295,-520.10813942216919,-531.74572603722106,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938,-544.59623079873938]
[null,null,"option 2",null,null,{"$f":"F189","v":"$"},null,null,null,{"$f":"J88","v":0},-12334.99053245952,-28794.223774581526,-50435.416345030702,-78580.854462945077,-114883.77100338593,-134509.54922533623,-157678.10539105823,-170960.92410868724,-176273.14117744146,-179494.93917014214,-183127.89579654823,-187225.44126340479,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416,-191750.05012554416]
[null,null,"option 2",null,null,{"$f":"F190","v":"$"},null,null,null,{"$f":"J89","v":0},-702.53910886828135,-1639.9743686803495,-2872.5480057075915,-4475.5708018770392,-6543.2025984744168,-7660.9883565269001,-8980.5529528351526,-9737.0755947119851,-10039.632798609031,-10223.13023095722,-10430.04519405801,-10663.420804137111,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406,-10921.119800307406]
[null,null,"option 2",null,null,{"$f":"F191","v":"$"},null,null,null,{"$f":"J90","v":0},-100.69380026497566,-235.05488795576758,-411.71768444923015,-641.47636296281701,-937.82670206845671,-1098.0371365333569,-1287.1682072739447,-1395.5993804790794,-1438.9644177750322,-1465.2648095521809,-1494.9215983391691,-1528.3709490890187,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951,-1565.3065316370951]
[null,null,"option 2",null,null,{"$f":"F192","v":"MWh"},null,null,null,{"$f":"J91","v":0},-7.3684795279113632E-2,-0.1720063325924559,-0.30128303045072846,-0.46941375096502802,-0.6862743124934656,-0.80351165018515058,-0.94191226861217359,-1.0212590484384338,-1.0529923218576005,-1.0722381838546646,-1.093940159593535,-1.1184174219049787,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172,-1.1454458072813172]
[]
[null,"Adjust for risk removed from replacing failed cables"]
[null,null,{"$f":"$B$175","v":"Option 5"},null,{"$f":"G80","v":1670},{"$f":"F195","v":"$"},{"$f":"G189","v":2045.75},null,null,{"$f":"-((1-J$177)*J$31)*(J$40*$G202-J$37*$E202)","v":0},{"$f":"-((K$177)*K$31)*(K$40*$G202-K$37*$E202)","v":0},0,0,0,-68.747921527910421,-78.713392029356584,-90.308044028719735,-100.77733461291851,-109.48123548313545,-113.72847914953621,{"$f":"-((U$177)*U$31)*(U$40*$G202-U$37*$E202)","v":-118.13442196502515},-123.06055006403449,-128.48062090181239,-129.85092291267924,-129.8766401760256,-129.8766401760256,-129.8766401760256,-129.8766401760256,-129.8766401760256,-129.8766401760256,-129.8766401760256,-129.8766401760256,-129.8766401760256,-129.8766401760256]
[null,null,{"$f":"C202","v":"Option 5"},null,{"$f":"G81","v":588000},{"$f":"F196","v":"$"},{"$f":"G190","v":591733.33333333337},null,null,{"$f":"-((1-J$177)*J$31)*(J$40*$G203-J$37*$E203)","v":0},0,0,0,0,-17719.227338608351,-20251.439005081287,-23191.6563352189,-25982.813762234342,-28405.599711196301,-29576.609229117726,-30786.183698525852,-32137.929331442687,-33624.925263264195,-34021.285217590783,-34028.723937847011,-34028.723937847011,-34028.723937847011,-34028.723937847011,-34028.723937847011,-34028.723937847011,-34028.723937847011,-34028.723937847011,-34028.723937847011,-34028.723937847011]
[null,null,{"$f":"C203","v":"Option 5"},null,{"$f":"G82","v":33489.526800000007},{"$f":"F197","v":"$"},{"$f":"G191","v":33489.5268},null,null,{"$f":"-((1-J$177)*J$31)*(J$40*$G204-J$37*$E204)","v":0},0,0,0,0,-998.47018852240581,-1141.0771011822951,-1306.648050302698,-1464.1380903017152,-1601.066324211647,-1667.2245862532336,-1735.5506819443353,-1811.9063512310438,-1895.9012517802619,-1918.3334971264774,-1918.754496261299,-1918.754496261299,-1918.754496261299,-1918.754496261299,-1918.754496261299,-1918.754496261299,-1918.754496261299,-1918.754496261299,-1918.754496261299,-1918.754496261299]
[null,null,{"$f":"C204","v":"Option 5"},null,{"$f":"G83","v":4800},{"$f":"F198","v":"$"},{"$f":"G192","v":4800},null,null,{"$f":"-((1-J$177)*J$31)*(J$40*$G205-J$37*$E205)","v":0},0,0,0,0,-143.10912583296189,-163.54874520577036,-187.27976298109269,-209.85255705220163,-229.47826053534766,-238.96061780172784,-248.75368717759281,-259.69762241934728,-271.73647638835126,-274.95165402597121,-275.01199515468323,-275.01199515468323,-275.01199515468323,-275.01199515468323,-275.01199515468323,-275.01199515468323,-275.01199515468323,-275.01199515468323,-275.01199515468323,-275.01199515468323]
[null,null,{"$f":"C205","v":"Option 5"},null,{"$f":"G84","v":3.5125004360647658},{"$f":"F199","v":"MWh"},{"$f":"G193","v":2.9160871471524552},null,null,{"$f":"-((1-J$177)*J$31)*(J$40*$G206-J$37*$E206)","v":0},0,0,0,0,-7.4632008803100017E-2,-8.5058789663934806E-2,-9.7125807899325164E-2,-0.10949190277492733,-0.12087605136436044,-0.12630996591295415,-0.13189093954716866,-0.13812396145726846,-0.14497884897787655,-0.14693212776639228,-0.14696878609761765,-0.14696878609761765,-0.14696878609761765,-0.14696878609761765,-0.14696878609761765,-0.14696878609761765,-0.14696878609761765,-0.14696878609761765,-0.14696878609761765,-0.14696878609761765]
[]
[]
[null,null,{"$f":"C202","v":"Option 5"},null,{"$f":"E202","v":1670},{"$f":"F202","v":"$"},2045.75,null,null,{"$f":"-(1-J$177)*J$31*(J$50*$G209-J$47*$E209)","v":0},{"$f":"(K$177*K$31)*(K$50*$G209-K$47*$E209)","v":0},0,0,0,4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176,{"$f":"(U$177*U$31)*(U$50*$G209-U$47*$E209)","v":4.2415463026549176},4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176,4.2415463026549176]
[null,null,{"$f":"C203","v":"Option 5"},null,588000,"$",591733.33333333337,null,null,{"$f":"-(1-J$177)*J$31*(J$50*$G210-J$47*$E210)","v":0},0,0,0,0,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141,1111.3192334435141]
[null,null,{"$f":"C204","v":"Option 5"},null,33489.526800000007,"$",33489.5268,null,null,{"$f":"-(1-J$177)*J$31*(J$50*$G211-J$47*$E211)","v":0},0,0,0,0,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864,62.663201236875864]
[null,null,{"$f":"C205","v":"Option 5"},null,4800,"$",4800,null,null,{"$f":"-(1-J$177)*J$31*(J$50*$G212-J$47*$E212)","v":0},0,0,0,0,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554,8.9814158239167554]
[null,null,{"$f":"C206","v":"Option 5"},null,3.5125004360647658,"MWh",2.9160871471524552,null,null,{"$f":"-(1-J$177)*J$31*(J$50*$G213-J$47*$E213)","v":0},0,0,0,0,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3,4.7997462086573342E-3]
[]
[null,"Change in risk"]
[null,null,null,{"$f":"D181","v":"Response cost"},null,{"$f":"F209","v":"$"},null,null,null,{"$f":"J195+J202+J209-(1-J$177)*(J181+J189)","v":0},-399.7205533222118,-495.29043152748136,-613.02688935777849,-757.94136598770979,-390.79191531990608,-456.49726614559881,-533.89376984012472,-582.08807276861,-605.87939286471055,-619.27698117024431,-634.0010150845394,-650.56472979860064,-668.83530539789683,-670.20560740876374,-670.23132467211008,-670.23132467211008,-670.23132467211008,-670.23132467211008,-670.23132467211008,-670.23132467211008,-670.23132467211008,-670.23132467211008,-670.23132467211008,-670.23132467211008]
[null,null,null,{"$f":"D182","v":"Unplanned replacements"},null,{"$f":"F210","v":"$"},null,null,null,{"$f":"J196+J203+J210-(1-J$177)*(J182+J190)","v":0},-117820.87647729402,-148402.28640690009,-186320.31129346107,-233260.52572955732,-131491.67910855077,-153649.66899697401,-179758.44249283362,-195832.41863747808,-203567.42165519425,-207960.22916581636,-212802.76026163058,-218252.05136140398,-224263.65615536485,-224660.01610969144,-224667.45482994767,-224667.45482994767,-224667.45482994767,-224667.45482994767,-224667.45482994767,-224667.45482994767,-224667.45482994767,-224667.45482994767,-224667.45482994767,-224667.45482994767]
[null,null,null,{"$f":"D183","v":"Safety Consequence"},null,{"$f":"F211","v":"$"},null,null,null,{"$f":"J197+J204+J211-(1-J$177)*(J183+J191)","v":0},-6672.5803510459718,-8409.2692408431103,-10563.040622467353,-13229.765815900926,-7479.0095857599472,-8739.40225647232,-10224.537801900975,-11138.550483776824,-11578.035921583803,-11827.691615973577,-12102.93267476547,-12412.66395413128,-12754.357850850793,-12776.790096197008,-12777.21109533183,-12777.21109533183,-12777.21109533183,-12777.21109533183,-12777.21109533183,-12777.21109533183,-12777.21109533183,-12777.21109533183,-12777.21109533183,-12777.21109533183]
[null,null,null,{"$f":"D184","v":"Environmental Consequence"},null,{"$f":"F212","v":"$"},null,null,null,{"$f":"J198+J205+J212-(1-J$177)*(J184+J192)","v":0},-956.37020720820283,-1205.2870318862472,-1513.9836191368131,-1896.2010510200589,-1071.954412077502,-1252.6044659152105,-1465.4665544311208,-1596.4705217073645,-1659.4612624864633,-1695.2440115299921,-1734.6938696928453,-1779.0871556844493,-1828.0615922015297,-1831.2767698391497,-1831.3371109678617,-1831.3371109678617,-1831.3371109678617,-1831.3371109678617,-1831.3371109678617,-1831.3371109678617,-1831.3371109678617,-1831.3371109678617,-1831.3371109678617,-1831.3371109678617]
[null,null,null,{"$f":"D185","v":"Energy at risk (weighted)"},null,{"$f":"F213","v":"MWh"},null,null,null,{"$f":"J199+J206+J213-(1-J$177)*(J185+J193)","v":0},-0.59352374786426754,-0.76143997523200646,-0.97092959813540503,-1.2316817793105694,-0.75610657508790835,-0.88377069364042804,-1.0342383303028415,-1.1259512050047038,-1.1690686270133037,-1.1937484035589614,-1.2210313529320462,-1.2517416371535899,-1.2856249100505364,-1.2875781888390521,-1.2876148471702775,-1.2876148471702775,-1.2876148471702775,-1.2876148471702775,-1.2876148471702775,-1.2876148471702775,-1.2876148471702775,-1.2876148471702775,-1.2876148471702775,-1.2876148471702775]
[]
[null,"Total risk after monitoring and replacement of failed cable"]
[null,null,{"$f":"C181","v":"Option 5"},"Response cost",{"$f":"C223&D223","v":"Option 5Response cost"},{"$f":"F216","v":"$"},null,null,null,{"$f":"J$61:J$65+J216:J220","v":400238.05280161236},{"$f":"K$61:K$65+K216:K220","v":440433.15178645781},{"$f":"L$61:L$65+L216:L220","v":487495.89338317025},{"$f":"M$61:M$65+M216:M220","v":541558.22770790965},{"$f":"N$61:N$65+N216:N220","v":603591.33122875087},{"$f":"O$61:O$65+O216:O220","v":675428.22000757779},{"$f":"P$61:P$65+P216:P220","v":757541.66461667733},{"$f":"Q$61:Q$65+Q216:Q220","v":851540.10581230384},{"$f":"R$61:R$65+R216:R220","v":954650.53348267416},{"$f":"S$61:S$65+S216:S220","v":1064394.3793466443},{"$f":"T$61:T$65+T216:T220","v":1180120.1243345072},{"$f":"U$61:U$65+U216:U220","v":1308317.352888921},{"$f":"V$61:V$65+V216:V220","v":1447748.7513542965},{"$f":"W$61:W$65+W216:W220","v":1591261.4616264445},{"$f":"X$61:X$65+X216:X220","v":1727539.0094097843},{"$f":"Y$61:Y$65+Y216:Y220","v":1858815.6259194482},{"$f":"Z$61:Z$65+Z216:Z220","v":1987351.7397766935},{"$f":"AA$61:AA$65+AA216:AA220","v":2108343.1131413914},{"$f":"AB$61:AB$65+AB216:AB220","v":2219117.27242374},{"$f":"AC$61:AC$65+AC216:AC220","v":2315740.5471116584},{"$f":"AD$61:AD$65+AD216:AD220","v":2413194.1050462215},{"$f":"AE$61:AE$65+AE216:AE220","v":2512642.2957652682},{"$f":"AF$61:AF$65+AF216:AF220","v":2612354.3473595716},{"$f":"AG$61:AG$65+AG216:AG220","v":2714166.2668796945},{"$f":"AH$61:AH$65+AH216:AH220","v":2816459.8944483106}]
[null,null,"Option 5","Unplanned replacements",{"$f":"C224&D224","v":"Option 5Unplanned replacements"},{"$f":"F217","v":"$"},null,null,null,2159114.732966444,2260285.7097960548,2484103.4115315881,2738463.9149882467,3026947.7657685,3514265.5777228642,3935429.2864563437,4416819.8018735386,4957242.8878547382,5541657.7840983691,6161628.6175956018,6848435.2533846507,7595248.6407524291,8363525.8703564946,9098296.5385524258,9806470.9689534903,10499868.848552391,11152566.049543047,11750145.709108908,12271387.3413471,12797107.999949271,13333588.857392333,13871493.132472057,14420725.305397032,14972556.089166755]
[null,null,"Option 5","Safety Consequence",{"$f":"C225&D225","v":"Option 5Safety Consequence"},{"$f":"F218","v":"$"},null,null,null,937071.22949347389,1025442.6790376864,1134117.0232950584,1258814.222696644,1401723.9397343001,1574805.7031863166,1765950.0969986289,1984723.2809244569,2225332.9715704275,2481890.7756573413,2752619.4036998288,3052524.8456288585,3378702.4946866818,3714407.6902646879,4033453.0039030123,4340808.5768536506,4641748.2136608101,4925023.4649852011,5184377.3092991216,5410599.9040167043,5638766.4281965522,5871602.9555973858,6105057.2564284587,6343427.945906857,6582926.4510691939]
[null,null,"Option 5","Environmental Consequence",{"$f":"C226&D226","v":"Option 5Environmental Consequence"},{"$f":"F219","v":"$"},null,null,null,128429.59922776051,140499.41772878682,155382.80279441315,172459.57150220335,192029.22490392602,215786.89807384781,241976.1426873288,271950.62047858292,304921.4677325493,340081.04904119892,377183.99308730545,418285.58309745695,462987.67448615958,508995.35612722096,552721.73315197648,594846.11957735079,636091.17729594395,674915.25582239707,710460.80373279506,741465.57291298627,772736.7658973753,804648.00269400212,836643.90796786116,869313.62522500462,902137.91442047281]
[null,null,"Option 5","Energy at risk (weighted)",{"$f":"C227&D227","v":"Option 5Energy at risk (weighted)"},{"$f":"F220","v":"MWh"},null,null,null,88.154597375065279,96.502302345586855,106.7212594598699,118.4452236706464,131.87951648526419,148.09668859880836,166.06942704475969,186.6396718367487,209.26920378663715,233.4030025599759,258.87049536152023,287.08258890316108,317.76604703623502,349.34563914108554,379.35985516561516,408.27420947850305,436.58498424348403,463.2339890798832,487.63259721507012,508.91439642818949,530.37907002020131,552.28307227873165,574.24519132315584,596.66981764355148,619.20054276882104]

{"sheet":"Overlap_adjustment","index":12,"n_rows":23,"n_cols":12,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
["Adjustment for overlap with defective/faults cable replacement program"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"2026/27","2027/28","2028/29","2029/30","2030/31"]
[]
[null,"Preferred option",null,null,{"$f":"preferred","v":"Option 3"}]
[]
[null,"Failures without replacement",null,null,null,null,null,{"$f":"Workings_risks!J38","v":0.18706647367990867},{"$f":"Workings_risks!K38","v":0.21348785956806959},{"$f":"Workings_risks!L38","v":0.24409436979002164},{"$f":"Workings_risks!M38","v":0.27961250773723384},{"$f":"Workings_risks!N38","v":0.32090449977629076}]
[null,"Failures after replacement",null,null,null,null,null,{"$f":"Workings_risks!J48","v":2.1914636762847758E-2},{"$f":"Workings_risks!K48","v":2.1914636762847758E-2},{"$f":"Workings_risks!L48","v":2.1914636762847758E-2},{"$f":"Workings_risks!M48","v":2.1914636762847758E-2},{"$f":"Workings_risks!N48","v":2.1914636762847758E-2}]
[null,"Implementation profile",null,null,null,null,null,{"$f":"Workings_risks!J28","v":0},{"$f":"Workings_risks!K28","v":0.2},{"$f":"Workings_risks!L28","v":0.4},{"$f":"Workings_risks!M28","v":0.6},{"$f":"Workings_risks!N28","v":0.8}]
[null,"Faults mitigated",null,null,null,null,null,{"$f":"(H13-H14)*H15","v":0},{"$f":"(I13-I14)*I15","v":3.8314644561044366E-2},{"$f":"(J13-J14)*J15","v":8.8871893210869551E-2},{"$f":"(K13-K14)*K15","v":0.15461872258463163},{"$f":"(L13-L14)*L15","v":0.23919189041075439}]
[null,"Cumulative faults mitigated (overlap)",null,null,null,null,null,{"$f":"H16+G17","v":0},{"$f":"I16+H17","v":3.8314644561044366E-2},{"$f":"J16+I17","v":0.12718653777191391},{"$f":"K16+J17","v":0.28180526035654552},{"$f":"L16+K17","v":0.52099715076729991}]
[]
[null,"Cable length per fault",null,"m",10]
[null,"Faults unit rate (4yr average to FY25)",null,"$ 2026/m",865.14019606617103]
[]
[null,"Overlap with faults/corrective program",null,"m",null,null,null,{"$f":"H17*$E$19","v":0},{"$f":"I17*$E$19","v":0.38314644561044364},{"$f":"J17*$E$19","v":1.2718653777191391},{"$f":"K17*$E$19","v":2.8180526035654552},{"$f":"L17*$E$19","v":5.2099715076729991}]
[null,"Capex reduction for overlap with faults/corrective",null,{"$f":"output_dollars","v":"2026-06-30"},null,null,null,{"$f":"H22*$E20","v":0},{"$f":"I22*$E20","v":331.47539107747576},{"$f":"J22*$E20","v":1100.3418622497106},{"$f":"K22*$E20","v":2438.0105819734017},{"$f":"L22*$E20","v":4507.3557716473833}]

{"sheet":"CBRM Extract","index":13,"n_rows":24119,"n_cols":113,"rows_kept":562,"cut":true,"hidden":false,"merged":[[11,19,11,20],[11,31,11,32],[13,17,13,18],[13,19,13,20],[13,31,13,32]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
["Data extract from CBRM: June 2025"]
["Formula"]
[null,"Calibration"]
[null,"HI Limit for Base PoF",null,null,4]
[null,"C Value",null,null,1.087]
[null,"K Value",null,null,2.3117929999999998E-2]
[null,"Maximum Future Health Score",null,null,15]
[]
[]
[null,"Extracted from CBRM Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extracted from CBRM Model with FY=2031"]
[]
[null,"FROM CBRM Model probability of Failure Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBRM Model PoF Worksheet",null,"From CBRM Model Health Index Worksheet",null,null,null,null,"From CBRM Model Consequence of Failure Worksheet",null,null,null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,"Asset Index","Business Code","Asset Key","Test Section ID","Feeder Name","Post Code","Suburb","Length (m)","No of Cores","Construction Type","Conductor Material","Cross Sectional Area","Insulation Material","Sheath Material","Steel Wire","Manufacturer",null,"In Service",null,"Asset Year",null,"SCONRRR Category","Underground Feeder Length","Average Life","Combined Duty Factor","Combined Location Factor","Expected Life","Age","Initial Ageing Constant (B)","Initial Health Index (HI1)",null,"Health Index (2024)","HI Category (2024)",null,"Condition PoF Cable Fault (2024)",null,"Ageing Reduction Factor","Forecast Ageing Constant (B2)","Future Health Index (2026)","Future Health Index Category (2026)",null,"Load at riwk (MWh)","Value of load at risk  ($)","Network Performance","Safety Consequence","Financial Cons (OPEX)","Financial Cons (CAPEX)","Financial Cons (TOTEX)","Envionmental Consequence",null,"Length (km)",null,"2026 HI","2027 HI","2028 HI","2029 HI","2030 HI","2031 HI","2032 HI","2033 HI","2034 HI","2035 HI","2036 HI","2037 HI","2038 HI","2039 HI","2040 HI","2041 HI","2042 HI","2043 HI","2044 HI","2045 HI","2046 HI","2047 HI","2048 HI","2049 HI","2050 HI","2051 HI",null,"2026 POF ","2027 POF","2028 POF","2029 POF","2030 POF","2031 POF","2032 POF","2033 POF","2034 POF","2035 POF","2036 POF","2037 POF","2038 POF","2039 POF","2040 POF","2041 POF","2042 POF","2043 POF","2044 POF","2045 POF","2046 POF","2047 POF","2048 POF","2049 POF","2050 POF","2051 POF",null,"Total Risk (2024)","Total Risk (2031)","New Asset Risk","Delta Risk","New Asset HI","New Asset POF"]
[null,1,9000,10514607,10431195,"AP001",3006,"SOUTHBANK",3.836409999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,0.95,80.200501253132842,61,2.989875668270468E-2,3.0977528981651039,null,5.5,"(5-6)",null,5.3625538652408744E-5,null,1.5,2.6206505713643396E-2,6.6074224597088147,"(6-7)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,{"$f":"I16/1000","v":3.8364099999999989E-3},null,{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BB$14),HIYnMax))","v":5.7959598872241784},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BC$14),HIYnMax))","v":5.9498595210981842},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BD$14),HIYnMax))","v":6.1078456389657658},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BE$14),HIYnMax))","v":6.2700267488916239},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BF$14),HIYnMax))","v":6.4365142401459474},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BG$14),HIYnMax))","v":6.6074224597088147},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BH$14),HIYnMax))","v":6.7828687908060221},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BI$14),HIYnMax))","v":6.9629737335302551},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BJ$14),HIYnMax))","v":7.1478609876029946},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BK$14),HIYnMax))","v":7.3376575373339881},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BL$14),HIYnMax))","v":7.5324937388366475},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BM$14),HIYnMax))","v":7.7325034095592624},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BN$14),HIYnMax))","v":7.9378239201935425},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BO$14),HIYnMax))","v":8.1485962890235779},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BP$14),HIYnMax))","v":8.3649652787800637},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BQ$14),HIYnMax))","v":8.5870794960662664},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BR$14),HIYnMax))","v":8.8150914934240472},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BS$14),HIYnMax))","v":9.0491578741100511},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BT$14),HIYnMax))","v":9.2894393996539755},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BU$14),HIYnMax))","v":9.5361011002728517},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BV$14),HIYnMax))","v":9.7893123882171444},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BW$14),HIYnMax))","v":10.049247174126508},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BX$14),HIYnMax))","v":10.316083986475142},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BY$14),HIYnMax))","v":10.590006094188759},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*BZ$14),HIYnMax))","v":10.871201632517387},{"$f":"IF($AG16=Data!$B$101, 0, MIN($AG16*EXP($AM16*CA$14),HIYnMax))","v":11.15986373225048},null,{"$f":"(IF(BB16<=HILim,KVAL*(1+HILim*CVAL+(HILim*CVAL)^2/2+(HILim*CVAL)^3/6),KVAL*(1+BB16*CVAL+(BB16*CVAL)^2/2+(BB16*CVAL)^3/6))*$AZ16)/100","v":6.1040933989734225E-5},6.5159905879705671E-5,6.9581080299044402E-5,7.4327531404976888E-5,7.9424138129371904E-5,8.489772751297373E-5,9.0777229537028736E-5,9.7093844380640712E-5,1.0388122310747705E-4,1.1117566286685313E-4,1.1901631778225442E-4,1.2744542679554569E-4,1.3650855983805466E-4,1.4625488381102842E-4,1.5673744997833872E-4,1.6801350450447702E-4,1.8014482401165411E-4,1.9319807818204558E-4,2.0724522159584662E-4,2.2236391717383709E-4,2.3863799378568418E-4,2.5615794079342355E-4,2.7502144252473996E-4,2.9533395591418348E-4,3.1720933481382455E-4,3.4077050475967541E-4,null,12.733587562275941,20.159287404192483,6.0021217084148191,14.157165695777664,0.5,2.5277009177257463E-5]
[null,2,9000,10606872,10433385,"AP001",3205,"SOUTH MELBOURNE",4.9643800000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2007,null,"Urban",2.3727200000000002,50,1.05,1,47.61904761904762,17,5.0355800728765783E-2,1.1769206770525211,null,5.5,"(5-6)",null,6.9392362019503909E-5,null,1.5,6.7141067638354382E-2,8.799857830308591,"(8-9)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,4.96438E-3,null,6.2904350113313399,6.7272826483099522,7.1944677512332929,7.6940971458274063,8.228423969136756,8.799857830308591,9.4109756770065154,10.064533416456619,10.763478343532626,11.510962431925988,12.310356548338962,13.165265653801271,14.07954506066244,15,15,15,15,15,15,15,15,15,15,15,15,15,null,9.6973595057640554E-5,1.1501936244969342E-4,1.3670189464872753E-4,1.627828781347431E-4,1.9418723458912481E-4,2.3203860847405066E-4,2.777026407998921E-4,3.3283974759765417E-4,3.9946950237962283E-4,4.8004918721408757E-4,5.7756964577610772E-4,6.9567226687349297E-4,8.3879177661788911E-4,1.0015497385837241E-3,1.0015497385837241E-3,1.0015497385837241E-3,1.0015497385837241E-3,1.0015497385837241E-3,1.0015497385837241E-3,1.0015497385837241E-3,1.0015497385837241E-3,1.0015497385837241E-3,1.0015497385837241E-3,1.0015497385837241E-3,1.0015497385837241E-3,1.0015497385837241E-3,null,16.477479576586305,55.098447674968078,7.7668479038529163,47.331599771115165,0.5,3.2708881172604968E-5]
[null,3,9000,10444560,83820785,"AP001",3006,"SOUTHBANK",15.6282,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1989,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,35,3.1472375455478617E-2,1.5043876831782417,null,2,"(2-3)",null,1.0296974380319495E-4,null,1,3.960841031771116E-2,2.6390158215457884,"(2-3)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,1.5628199999999998E-2,null,2.1648779834775533,2.2523461617847151,2.3433483416729191,2.4380273084089508,2.536531616253169,2.6390158215457884,2.7456407252106101,2.8565736250567029,2.9719885782738968,3.0920666745339598,3.2169963201259573,3.346973533571612,3.4822022531844965,3.6228946570556269,3.7692714959675229,3.9215624397590938,4.0800064376847969,4.244852093333491,4.4163580546952499,4.5947934199881404,4.7804381598817507,4.9735835567799285,5.174532661851976,5.3836007705294238,5.6011159172144218,5.8274193899759723,null,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0296974391998551E-4,1.0769360801132033E-4,1.1789756550348985E-4,1.2920535773784062E-4,1.4174345476217144E-4,1.5565332248088838E-4,1.7109323929344211E-4,1.882403358787945E-4,2.0729288578717891E-4,2.2847287795006775E-4,2.5202890610084508E-4,null,24.450556244887405,24.450556244887405,24.450556244887405,0,0.5,1.0296974380319495E-4]
[null,4,9000,10580071,10432790,"AP001",3205,"SOUTH MELBOURNE",42.387999999999998,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,50,1.05,1.05,45.351473922902493,61,5.2873590765204079E-2,5.5,null,8.25,"(8-9)",null,1.6695588793631463E-3,null,1.5,3.063781837056322E-2,10.223386898449565,"(10+)",null,4.2272177729900058,101385.19024400001,156133.19297576003,33489.526800000007,29225,28000,57225,4800,null,4.2387999999999995E-2,null,8.7713334106278946,9.0442270166780414,9.3256108848966299,9.6157491642050363,9.9149142217223005,10.223386898449565,10.541456772909394,10.869422432987413,11.2075917562315,11.556282198871617,11.915821093831651,12.286545958012972,12.668804809138205,13.062956492452644,13.469371017589976,13.888429905918599,14.320526548694547,14.766066576357268,15,15,15,15,15,15,15,15,null,1.9641843361928786E-3,2.1315121443207723E-3,2.3138281821623056E-3,2.5125106409079377E-3,2.7290664890835549E-3,2.965143629303404E-3,3.2225442103298385E-3,3.5032392047174682E-3,3.8093843728764115E-3,4.1433377459587891E-3,4.5076787726520155E-3,4.9052292888581255E-3,5.3390764844674409E-3,5.812598058125079E-3,6.3294897691808212E-3,6.8937956160603766E-3,7.5099408922677368E-3,8.1827683953092159E-3,8.5516600903006793E-3,8.5516600903006793E-3,8.5516600903006793E-3,8.5516600903006793E-3,8.5516600903006793E-3,8.5516600903006793E-3,8.5516600903006793E-3,8.5516600903006793E-3,null,420.14068502310903,746.17163227549895,70.280783910203638,675.89084836529537,0.5,2.7928241898170155E-4]
[null,5,9000,10443718,10431204,"AP001",3006,"SOUTHBANK",8.1791800000000006,3,"plyswsb","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,61,3.1472375455478617E-2,3.409848022854058,null,3.7508328251394643,"(3-4)",null,5.3890279694412427E-5,null,1.2501189750199235,2.6425354769898969E-2,4.512969603120335,"(4-5)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,8.1791800000000012E-3,null,3.9543989266089548,4.0602882406933762,4.1690130165117729,4.2806491809252654,4.3952746939341214,4.512969603120335,4.6338160995480617,4.7578985751609268,4.8853036817162927,5.0161203912976511,5.1504400584473879,5.2883564839633141,5.4299659804035194,5.5753674393452792,5.7246624004450073,5.8779551223474549,6.0353526554936936,6.1969649168787271,6.3629047668109191,6.5332880877268709,6.7082338651167541,6.8878642706166451,7.0723047473258678,7.2616840974089234,7.4561345720432,7.6557919637752585,null,5.3890279755535971E-5,5.5746080342517054E-5,5.9204347423542637E-5,6.2907262884247532E-5,6.6873146145797038E-5,7.1121735998413228E-5,7.5674302954021645E-5,8.055377061713724E-5,8.5784846804565343E-5,9.1394165204042557E-5,9.7410438426364607E-5,1.0386462337524555E-4,1.1079009993455503E-4,1.1822286405415923E-4,1.2620173640385092E-4,1.347685878603435E-4,1.4396858319562164E-4,1.5385044444672091E-4,1.6446673556795349E-4,1.7587417009745944E-4,1.881339437115483E-4,2.0131209369350091E-4,2.1547988750926581E-4,2.3071424286184923E-4,2.4709818179028011E-4,2.6472132158903631E-4,null,12.796451326899977,16.88812596848382,12.796451326899977,4.0916746415838432,0.5,5.3890279694412427E-5]
[null,6,9000,10443861,10431203,"AP001",3006,"SOUTHBANK",41.894799999999996,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,61,3.1472375455478617E-2,3.409848022854058,null,3.7508328251394643,"(3-4)",null,2.7603286512113305E-4,null,1.2501189750199235,2.6425354769898969E-2,4.512969603120335,"(4-5)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,4.1894799999999996E-2,null,3.9543989266089548,4.0602882406933762,4.1690130165117729,4.2806491809252654,4.3952746939341214,4.512969603120335,4.6338160995480617,4.7578985751609268,4.8853036817162927,5.0161203912976511,5.1504400584473879,5.2883564839633141,5.4299659804035194,5.5753674393452792,5.7246624004450073,5.8779551223474549,6.0353526554936936,6.1969649168787271,6.3629047668109191,6.5332880877268709,6.7082338651167541,6.8878642706166451,7.0723047473258678,7.2616840974089234,7.4561345720432,7.6557919637752585,null,2.7603286543421567E-4,2.8553851201876994E-4,3.0325219575065392E-4,3.2221899959200963E-4,3.4253275794748824E-4,3.6429457541053279E-4,3.8761340224792039E-4,4.1260665607687326E-4,4.3940089347684037E-4,4.6813253558306836E-4,4.9894865203906253E-4,5.3200780804203316E-4,5.6748097960164642E-4,6.0555254255025416E-4,6.46421341294855E-4,6.9030184379014977E-4,7.3742538974126107E-4,7.8804153961723313E-4,8.4241953267592785E-4,9.0084986287122207E-4,9.6364598223863175E-4,1.0311461421402242E-3,1.1037153835987456E-3,1.1817476888696177E-3,1.2656683073935804E-3,1.355936270348416E-3,null,65.54505085475671,86.503128654025915,65.54505085475671,20.958077799269205,0.5,2.7603286512113305E-4]
[null,7,9000,10514579,10431209,"AP001",3006,"SOUTHBANK",0.65609600000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,0.95,80.200501253132842,61,2.989875668270468E-2,3.0977528981651039,null,5.5,"(5-6)",null,9.1709440356194406E-6,null,1.5,2.6206505713643396E-2,6.6074224597088147,"(6-7)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,6.56096E-4,null,5.7959598872241784,5.9498595210981842,6.1078456389657658,6.2700267488916239,6.4365142401459474,6.6074224597088147,6.7828687908060221,6.9629737335302551,7.1478609876029946,7.3376575373339881,7.5324937388366475,7.7325034095592624,7.9378239201935425,8.1485962890235779,8.3649652787800637,8.5870794960662664,8.8150914934240472,9.0491578741100511,9.2894393996539755,9.5361011002728517,9.7893123882171444,10.049247174126508,10.316083986475142,10.590006094188759,10.871201632517387,11.15986373225048,null,1.0439111728654831E-5,1.1143530959425969E-5,1.1899632328109315E-5,1.2711361935945254E-5,1.3582974533516596E-5,1.4519058033513631E-5,1.5524559989762937E-5,1.6604816201282151E-5,1.7765581612998424E-5,1.9013063698689897E-5,2.0353958526764874E-5,2.1795489725772369E-5,2.334545058414203E-5,2.5012249537687718E-5,2.680495931899566E-5,2.873337006507891E-5,3.0808046703754356E-5,3.3040390965232454E-5,3.5442708393562896E-5,3.8028280763027386E-5,4.0811444337495806E-5,4.3807674446370967E-5,4.7033676889256318E-5,5.050748672312713E-5,5.4248575030825974E-5,5.827796431841332E-5,null,2.1776754479471689,3.4476053989904827,1.0264721561053511,2.4211332428851318,0.5,4.3228290545488927E-6]
[null,8,9000,10443711,10431204,"AP001",3006,"SOUTHBANK",12.736399999999998,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,61,3.1472375455478617E-2,3.409848022854058,null,3.7508328251394643,"(3-4)",null,8.3916499979205025E-5,null,1.2501189750199235,2.6425354769898969E-2,4.512969603120335,"(4-5)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,1.2736399999999998E-2,null,3.9543989266089548,4.0602882406933762,4.1690130165117729,4.2806491809252654,4.3952746939341214,4.512969603120335,4.6338160995480617,4.7578985751609268,4.8853036817162927,5.0161203912976511,5.1504400584473879,5.2883564839633141,5.4299659804035194,5.5753674393452792,5.7246624004450073,5.8779551223474549,6.0353526554936936,6.1969649168787271,6.3629047668109191,6.5332880877268709,6.7082338651167541,6.8878642706166451,7.0723047473258678,7.2616840974089234,7.4561345720432,7.6557919637752585,null,8.3916500074384979E-5,8.6806303037032325E-5,9.2191423898875961E-5,9.7957504664150947E-5,1.0413307184477285E-4,1.1074886215613177E-4,1.1783799746962422E-4,1.2543617380814535E-4,1.3358186552217527E-4,1.4231654587681982E-4,1.5168492538048434E-4,1.6173520929438855E-4,1.7251937587954615E-4,1.8409347706486382E-4,1.9651796335745227E-4,2.0985803496493272E-4,2.2418402126040936E-4,2.3957179089483489E-4,2.5610319504983168E-4,2.7386654652780375E-4,2.9295713759664945E-4,3.1347779974495054E-4,3.3553950876163779E-4,3.5926203883343511E-4,3.8477466965560397E-4,4.1221695087852346E-4,null,19.926291227229232,26.297737375262216,19.926291227229232,6.3714461480329838,0.5,8.3916499979205025E-5]
[null,9,9000,129750327,129750308,"AP001",3006,"SOUTHBANK",2.3260800000000001,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2016,null,"Urban",2.3727200000000002,60,1.05,0.95,60.150375939849624,8,3.9865008910272913E-2,0.68782068363052518,null,0.68782068363052518,"(0-1)",null,1.5325876407118911E-5,null,1,3.9865008910272913E-2,0.90921649312660124,"(0-1)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,2.3260800000000003E-3,null,0.7449061129297524,0.77520165571938393,0.80672932682288911,0.83953923724809487,0.87368353603172266,0.90921649312660124,0.94619458565992598,0.98467658769966648,1.0247236636717989,1.0663994655768432,1.109770234160226,1.1549049041972685,1.2018752140601483,1.2507558197409752,1.3016244135122237,1.3545618474131147,1.4096522617582261,1.466983218872582,1.5266458422657894,1.5887349614664232,1.6533492627468698,1.7205914459781908,1.7905683878643179,1.8633913118150316,1.9391759647277178,2.0180428009588955,null,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,1.532587642450186E-5,null,3.6391874860897424,3.6391874860897424,3.6391874860897424,0,0.5,1.5325876407118911E-5]
[null,10,9000,10572877,10431202,"AP001",3006,"SOUTHBANK",25.282300000000003,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,50,1.05,1.05,45.351473922902493,61,5.2873590765204079E-2,5.5,null,8.25,"(8-9)",null,9.9580750343783333E-4,null,1.5,3.063781837056322E-2,10.223386898449565,"(10+)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,2.5282300000000004E-2,null,8.7713334106278946,9.0442270166780414,9.3256108848966299,9.6157491642050363,9.9149142217223005,10.223386898449565,10.541456772909394,10.869422432987413,11.2075917562315,11.556282198871617,11.915821093831651,12.286545958012972,12.668804809138205,13.062956492452644,13.469371017589976,13.888429905918599,14.320526548694547,14.766066576357268,15,15,15,15,15,15,15,15,null,1.1715367000785417E-3,1.2713392820222957E-3,1.3800815855874793E-3,1.4985856321748318E-3,1.6277502523581481E-3,1.7685583367730837E-3,1.9220847760880932E-3,2.0895051558325107E-3,2.2721052781535652E-3,2.4712915894747082E-3,2.6886026005902629E-3,2.925721394019482E-3,3.1844893225264513E-3,3.4669210126671633E-3,3.7752207981353292E-3,4.1118007196358237E-3,4.4793002411196723E-3,4.8806078465774803E-3,5.1006331013732408E-3,5.1006331013732408E-3,5.1006331013732408E-3,5.1006331013732408E-3,5.1006331013732408E-3,5.1006331013732408E-3,5.1006331013732408E-3,5.1006331013732408E-3,null,236.45826893018045,419.95088498265045,39.554542311342125,380.39634267130833,0.5,1.665778498966942E-4]
[null,11,9000,10528381,10431213,"AP001",3006,"SOUTHBANK",6.7254600000000009,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,50,1.05,1.05,45.351473922902493,61,5.2873590765204079E-2,5.5,null,8.25,"(8-9)",null,2.648992984052484E-4,null,1.5,3.063781837056322E-2,10.223386898449565,"(10+)",null,4.2272177729900058,101385.19024400001,156133.19297576003,33489.526800000007,29225,28000,57225,4800,null,6.7254600000000008E-3,null,8.7713334106278946,9.0442270166780414,9.3256108848966299,9.6157491642050363,9.9149142217223005,10.223386898449565,10.541456772909394,10.869422432987413,11.2075917562315,11.556282198871617,11.915821093831651,12.286545958012972,12.668804809138205,13.062956492452644,13.469371017589976,13.888429905918599,14.320526548694547,14.766066576357268,15,15,15,15,15,15,15,15,null,3.1164582395233934E-4,3.3819476422911163E-4,3.6712180065125275E-4,3.9864560288290792E-4,4.3300527294686913E-4,4.7046227406659613E-4,5.1130254281412009E-4,5.5583880206094057E-4,6.044130939040623E-4,6.5739955357497419E-4,7.1520744735114261E-4,7.7828449969434218E-4,8.4712053725645008E-4,9.2225148004147165E-4,1.0042637129148546E-3,1.0937988738319673E-3,1.1915590986437434E-3,1.2983127661582599E-3,1.3568426882823825E-3,1.3568426882823825E-3,1.3568426882823825E-3,1.3568426882823825E-3,1.3568426882823825E-3,1.3568426882823825E-3,1.3568426882823825E-3,1.3568426882823825E-3,null,66.661304413879392,118.39075837509621,11.151047488834532,107.23971088626168,0.5,4.4312134037101885E-5]
[null,12,9000,10514614,10431205,"AP001",3006,"SOUTHBANK",5.0844199999999997,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1.05,72.562358276643991,61,3.3045994228252544E-2,3.7533863807693613,null,5.6300795711540417,"(5-6)",null,7.528284465900439E-5,null,1.5,2.6461975475754854E-2,6.7757997481188914,"(6-7)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,5.0844200000000001E-3,null,5.9360713544614709,6.0952483090535523,6.2586936258940371,6.4265217619803607,6.5988502434975072,6.7757997481188914,6.9574941895141649,7.1440608041231028,7.3356302402563625,7.5323366495854867,7.7343177810862409,7.9417150775010494,8.1546737743880957,8.3733430018264468,8.5978758888484155,8.8284296706723122,9.0651657988106304,9.3082500541308537,9.557852662947969,9.8141484162300472,10.077316792000344,10.347542081021619,10.625013515850734,10.909925403353856,11.202477260775085,11.502873955453799,null,8.5857852036624497E-5,9.1739425347059871E-5,9.8057997342960632E-5,1.048473259104574E-4,1.1214383885754208E-4,1.1998684825344485E-4,1.284187821432377E-4,1.3748543505525377E-4,1.4723623883506322E-4,1.5772455546543998E-4,1.6900799366777921E-4,1.811487512276291E-4,1.9421398514630285E-4,2.0827621189294375E-4,2.2341374021798689E-4,2.3971113919088496E-4,2.5725974434348894E-4,2.7615820503698141E-4,2.9651307642620508E-4,3.1843945967225675E-4,3.4206169435401542E-4,3.6751410735375018E-4,3.9494182284314811E-4,4.2450163837617276E-4,4.5636297250655226E-4,4.9070888979292767E-4,null,17.876197022770437,28.491332212570548,7.9546523068958948,20.536679905674653,0.5,3.3499790429341865E-5]
[null,13,9000,10546498,10431203,"AP001",3006,"SOUTHBANK",77.176599999999993,3,"SWA","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,61,3.1472375455478617E-2,3.409848022854058,null,3.7508328251394643,"(3-4)",null,5.0849456300800194E-4,null,1.2501189750199235,2.6425354769898969E-2,4.512969603120335,"(4-5)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,7.7176599999999998E-2,null,3.9543989266089548,4.0602882406933762,4.1690130165117729,4.2806491809252654,4.3952746939341214,4.512969603120335,4.6338160995480617,4.7578985751609268,4.8853036817162927,5.0161203912976511,5.1504400584473879,5.2883564839633141,5.4299659804035194,5.5753674393452792,5.7246624004450073,5.8779551223474549,6.0353526554936936,6.1969649168787271,6.3629047668109191,6.5332880877268709,6.7082338651167541,6.8878642706166451,7.0723047473258678,7.2616840974089234,7.4561345720432,7.6557919637752585,null,5.0849456358474773E-4,5.26005411809289E-4,5.5863671411654709E-4,5.9357645445049716E-4,6.3099749007060834E-4,6.7108607103097591E-4,7.1404290031046455E-4,7.6008427903659674E-4,8.0944334369670507E-4,8.6237140279176025E-4,9.1913938099615967E-4,9.8003937954440116E-4,1.045386362277047E-3,1.1155199775481433E-3,1.1908065270290469E-3,1.2716410933446365E-3,1.3584498394527582E-3,1.4516924937324769E-3,1.551865035887915E-3,1.6595026000092413E-3,1.7751826124683253E-3,1.8995281837721923E-3,2.0332117750615098E-3,2.1769591616337815E-3,2.3315537177022306E-3,2.4978410485829165E-3,null,120.7439627781304,159.351932910058,120.7439627781304,38.607970131927601,0.5,5.0849456300800194E-4]
[null,14,9000,10512563,10431194,"AP001",3006,"SOUTHBANK",2.9436900000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1.05,72.562358276643991,61,3.3045994228252544E-2,3.7533863807693613,null,5.6300795711540417,"(5-6)",null,4.3585965949757224E-5,null,1.5,2.6461975475754854E-2,6.7757997481188914,"(6-7)",null,4.2272177729900058,101385.19024400001,156133.19297576003,33489.526800000007,29225,28000,57225,4800,null,2.9436900000000001E-3,null,5.9360713544614709,6.0952483090535523,6.2586936258940371,6.4265217619803607,6.5988502434975072,6.7757997481188914,6.9574941895141649,7.1440608041231028,7.3356302402563625,7.5323366495854867,7.7343177810862409,7.9417150775010494,8.1546737743880957,8.3733430018264468,8.5978758888484155,8.8284296706723122,9.0651657988106304,9.3082500541308537,9.557852662947969,9.8141484162300472,10.077316792000344,10.347542081021619,10.625013515850734,10.909925403353856,11.202477260775085,11.502873955453799,null,4.9708501748811308E-5,5.3113713855245374E-5,5.6771931940811301E-5,6.0702700565522588E-5,6.4927110074808531E-5,6.9467920694038469E-5,7.4349696682655524E-5,7.9598951368651684E-5,8.524430395136264E-5,9.1316649033333416E-5,9.7849339920758917E-5,1.048783868172298E-4,1.1244267112774326E-4,1.205841771897561E-4,1.293482428560752E-4,1.3878383047128602E-4,1.4894381990993759E-4,1.5988532548163049E-4,1.7167003865633753E-4,1.8436459872367455E-4,1.9804099367341243E-4,2.127769937723793E-4,2.2865662051623325E-4,2.4577065385462965E-4,2.6421718082648814E-4,2.8410218899983542E-4,null,10.968308945480324,17.481443820390275,4.8807407942962007,12.600703026094074,0.5,1.9395132205630015E-5]
[null,15,9000,10546491,10431203,"AP001",3006,"SOUTHBANK",9.2607099999999996,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,61,3.1472375455478617E-2,3.409848022854058,null,3.7508328251394643,"(3-4)",null,6.1016171800699094E-5,null,1.2501189750199235,2.6425354769898969E-2,4.512969603120335,"(4-5)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,9.2607100000000001E-3,null,3.9543989266089548,4.0602882406933762,4.1690130165117729,4.2806491809252654,4.3952746939341214,4.512969603120335,4.6338160995480617,4.7578985751609268,4.8853036817162927,5.0161203912976511,5.1504400584473879,5.2883564839633141,5.4299659804035194,5.5753674393452792,5.7246624004450073,5.8779551223474549,6.0353526554936936,6.1969649168787271,6.3629047668109191,6.5332880877268709,6.7082338651167541,6.8878642706166451,7.0723047473258678,7.2616840974089234,7.4561345720432,7.6557919637752585,null,6.1016171869904986E-5,6.3117364294312028E-5,6.7032916775113823E-5,7.1225467401962047E-5,7.5715757966427432E-5,8.0526137311792288E-5,8.5680688542046722E-5,9.1205366441602815E-5,9.7128145932906014E-5,1.0347918246654664E-4,1.1029098531141495E-4,1.1759860479135684E-4,1.2543983460015955E-4,1.3385543041906313E-4,1.4288934616092397E-4,1.5258898927327208E-4,1.6300549664948383E-4,1.7419403282385184E-4,1.8621411226327116E-4,1.9912994771642678E-4,2.1301082674167487E-4,2.2793151870827402E-4,2.4397271475330446E-4,2.6122150337969769E-4,2.7977188460054245E-4,2.9972532577260852E-4,null,14.488521437055532,19.121236730038678,14.488521437055532,4.6327152929831463,0.5,6.1016171800699094E-5]
[null,16,9000,10607704,10432790,"AP001",3205,"SOUTH MELBOURNE",261.33600000000001,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2007,null,"Urban",2.3727200000000002,60,1.05,1.05,54.42176870748299,17,4.4061325637670061E-2,1.0574870175140143,null,1.0574870175140143,"(1-2)",null,1.7218682232471914E-3,null,1,4.4061325637670061E-2,1.439541463485932,"(1-2)",null,4.2272177729900058,101385.19024400001,156133.19297576003,33489.526800000007,29225,28000,57225,4800,null,0.26133600000000001,null,1.1549049041972688,1.2069292598972765,1.2612971276701523,1.3181140743943665,1.3774904223605591,1.439541463485932,1.5043876831782415,1.5721549942840631,1.6429749815755945,1.7169851572507187,1.7943292279424365,1.8751573737561222,1.9596265398764159,2.047900741309967,2.1401513813557571,2.2365575844213703,2.3373065438314629,2.4425938853037565,2.5526240467983352,2.6676106754778046,2.7877770425490889,2.9133564767923743,3.0445928176189949,3.181740888537953,3.3250669919504316,3.4748494262330358,null,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,1.7218682252001726E-3,null,433.30421213449506,433.30421213449506,433.30421213449506,0,0.5,1.7218682232471914E-3]
[null,17,9000,10529739,10431213,"AP001",3006,"SOUTHBANK",164.179,3,"SWA","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1.05,72.562358276643991,61,3.3045994228252544E-2,3.7533863807693613,null,4.1287250188462981,"(4-5)",null,1.1623355239744528E-3,null,1.3041035741208997,2.6538119271383439E-2,4.9715689881421081,"(4-5)",null,4.2272177729900058,101385.19024400001,156133.19297576003,33489.526800000007,29225,28000,57225,4800,null,0.16417899999999999,null,4.3537819697579518,4.4708699303532589,4.5911067832476276,4.7145772128326975,4.8413681809505551,4.9715689881421081,5.105271336542617,5.2425693944687204,5.3835598627424091,5.5283420427986831,5.6770179066248589,5.8296921685807686,5.9864723591504641,6.1474689006773406,6.3127951851360455,6.4825676539959289,6.6569058802322978,6.8359326525432316,7.0197740618312698,7.2085595900108892,7.4024222012043115,7.6014984353898791,7.8059285045689508,8.0158563915190566,8.2314299512028448,8.4528010149042867,null,1.313125334784282E-3,1.3966895050256162E-3,1.4862511296265888E-3,1.5822641258284446E-3,1.6852178788098011E-3,1.7956400692114168E-3,1.9140997290336742E-3,2.0412105445119112E-3,2.1776344260990869E-3,2.3240853673352161E-3,2.4813336161684917E-3,2.6502101842255351E-3,2.8316117216197756E-3,3.0265057871505848E-3,3.2359365461958924E-3,3.461030931252781E-3,3.703005302950741E-3,3.9631726524688412E-3,4.242950389650578E-3,4.5438687647497648E-3,4.8675799756802123E-3,5.2158680169062058E-3,5.5906593307263799E-3,5.9940343266997364E-3,6.4282398403707154E-3,6.8957026083042968E-3,null,292.49908422253435,451.86872844252139,272.21451405098901,179.65421439153238,0.5,1.081728514343606E-3]
[null,18,9000,10444545,10431204,"AP001",3006,"SOUTHBANK",18.249600000000001,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,61,3.1472375455478617E-2,3.409848022854058,null,3.7508328251394643,"(3-4)",null,1.2024139929811409E-4,null,1.2501189750199235,2.6425354769898969E-2,4.512969603120335,"(4-5)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,1.8249600000000001E-2,null,3.9543989266089548,4.0602882406933762,4.1690130165117729,4.2806491809252654,4.3952746939341214,4.512969603120335,4.6338160995480617,4.7578985751609268,4.8853036817162927,5.0161203912976511,5.1504400584473879,5.2883564839633141,5.4299659804035194,5.5753674393452792,5.7246624004450073,5.8779551223474549,6.0353526554936936,6.1969649168787271,6.3629047668109191,6.5332880877268709,6.7082338651167541,6.8878642706166451,7.0723047473258678,7.2616840974089234,7.4561345720432,7.6557919637752585,null,1.2024139943449457E-4,1.2438211016493086E-4,1.3209828598229696E-4,1.4036032765293876E-4,1.4920910994773774E-4,1.5868867457087898E-4,1.6884648084401044E-4,1.7973367651213292E-4,1.9140539030130106E-4,2.039210479910816E-4,2.1734471390845824E-4,2.317454599053794E-4,2.4719776405038833E-4,2.6378194144679339E-4,2.815846097867656E-4,3.0069919246380745E-4,3.2122646229656472E-4,3.4327512916635625E-4,3.6696247514065271E-4,3.9241504094672031E-4,4.1976936797555152E-4,4.4917280033804298E-4,4.8078435186523557E-4,5.1477564334463893E-4,5.5133191571769987E-4,5.906531254320454E-4,null,28.551776355990913,37.681227662729299,28.551776355990913,9.1294513067383853,0.5,1.2024139929811409E-4]
[null,19,9000,10512556,10431208,"AP001",3006,"SOUTHBANK",6.9537300000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,0.95,80.200501253132842,61,2.989875668270468E-2,3.0977528981651039,null,5.5,"(5-6)",null,9.7199599858569435E-5,null,1.5,2.6206505713643396E-2,6.6074224597088147,"(6-7)",null,4.2272177729900058,101385.19024400001,156133.19297576003,33489.526800000007,29225,28000,57225,4800,null,6.95373E-3,null,5.7959598872241784,5.9498595210981842,6.1078456389657658,6.2700267488916239,6.4365142401459474,6.6074224597088147,6.7828687908060221,6.9629737335302551,7.1478609876029946,7.3376575373339881,7.5324937388366475,7.7325034095592624,7.9378239201935425,8.1485962890235779,8.3649652787800637,8.5870794960662664,8.8150914934240472,9.0491578741100511,9.2894393996539755,9.5361011002728517,9.7893123882171444,10.049247174126508,10.316083986475142,10.590006094188759,10.871201632517387,11.15986373225048,null,1.1064046176306357E-4,1.1810635263511613E-4,1.2612000425081632E-4,1.3472323994482603E-4,1.4396115431728035E-4,1.5388237303593489E-4,1.6453933347804927E-4,1.759885878946705E-4,1.8829113091644442E-4,2.0151275336763354E-4,2.1572442451458428E-4,2.3100270504742459E-4,2.4743019328035221E-4,2.6509600725763485E-4,2.8409630567063308E-4,3.0453485072709052E-4,3.2652361636909504E-4,3.5018344551203764E-4,3.7564476027528003E-4,4.0304832949794909E-4,4.325460981822397E-4,4.643020838840097E-4,4.9849334547860116E-4,5.3531103017121092E-4,5.7496150509850005E-4,6.176675803843954E-4,null,24.460057667525287,38.724148244254138,11.529527118521761,27.194621125732375,0.5,4.5816139835463517E-5]
[null,20,9000,10443869,10431202,"AP001",3006,"SOUTHBANK",100.69,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1999,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,25,3.1472375455478617E-2,1.098188721504803,null,2,"(2-3)",null,6.6341763629488367E-4,null,1,5.5451774444795626E-2,2.9485384345822023,"(2-3)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,0.10069,null,2.23457427614444,2.3619853228590606,2.4966610978032238,2.6390158215457884,2.7894873327008107,2.9485384345822023,3.1166583186419996,3.2943640690702924,3.4822022531844969,3.6807506024995003,3.8906197896491421,4.1124553066242662,4.346939450104232,4.5947934199881404,4.8567795375801879,5.133703590251617,5.426417309790688,5.7358209920633092,6.0628662660415928,6.4085590207169769,6.7739624989002172,7.1602005674237805,7.5684611738047671,8,8.4561443244910439,8.9382971045777602,null,6.6341763704734654E-4,6.6341763704734654E-4,6.6341763704734654E-4,6.6341763704734654E-4,6.6341763704734654E-4,6.6341763704734654E-4,6.6341763704734654E-4,6.6341763704734654E-4,6.6341763704734654E-4,6.6341763704734654E-4,6.6341763704734654E-4,7.0646842520593754E-4,8.0240426957478626E-4,9.1323047183956211E-4,1.0413963190110131E-3,1.1897681044207133E-3,1.3617016626676539E-3,1.5611276962351445E-3,1.7926521699635025E-3,2.0616744569878723E-3,2.3745264003831247E-3,2.7386360217869677E-3,3.1627202772658214E-3,3.6570120500226135E-3,4.2335275009153473E-3,4.9063809967704614E-3,null,157.53103417525455,157.53103417525455,157.53103417525455,0,0.5,6.6341763629488367E-4]
[null,21,9000,10444006,10431204,"AP001",3006,"SOUTHBANK",239.35300000000001,3,"plyswsb","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,61,3.1472375455478617E-2,3.409848022854058,null,3.7508328251394643,"(3-4)",null,1.5770285182251393E-3,null,1.2501189750199235,2.6425354769898969E-2,4.512969603120335,"(4-5)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,0.23935300000000001,null,3.9543989266089548,4.0602882406933762,4.1690130165117729,4.2806491809252654,4.3952746939341214,4.512969603120335,4.6338160995480617,4.7578985751609268,4.8853036817162927,5.0161203912976511,5.1504400584473879,5.2883564839633141,5.4299659804035194,5.5753674393452792,5.7246624004450073,5.8779551223474549,6.0353526554936936,6.1969649168787271,6.3629047668109191,6.5332880877268709,6.7082338651167541,6.8878642706166451,7.0723047473258678,7.2616840974089234,7.4561345720432,7.6557919637752585,null,1.57702852001384E-3,1.631336095821645E-3,1.7325377567026523E-3,1.8408987322853024E-3,1.9569551164584907E-3,2.0812845390892729E-3,2.2145094538760534E-3,2.357300690108745E-3,2.5103812897152434E-3,2.6745306527161884E-3,2.850589016095213E-3,3.0394622931314806E-3,3.2421273024478676E-3,3.4596374184154366E-3,3.6931286771376749E-3,3.9438263750323126E-3,4.2130522000520367E-3,4.5022319388564611E-3,4.8129038067870333E-3,5.1467274513260748E-3,5.5054936838644245E-3,5.8911349990855462E-3,6.3057369461248314E-3,6.7515504209116565E-3,7.2310049547813981E-3,7.7467230805900603E-3,null,374.4714035450362,494.20890785317198,374.4714035450362,119.73750430813578,0.5,1.5770285182251393E-3]
[null,22,9000,129750462,156401476,"AP001",3205,"SOUTH MELBOURNE",106.514,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2016,null,"Urban",2.3727200000000002,60,1.05,1.05,54.42176870748299,8,4.4061325637670061E-2,0.7113031452219718,null,0.7113031452219718,"(0-1)",null,7.0179030799794647E-4,null,1,4.4061325637670061E-2,0.96828646942837182,"(0-1)",null,4.2272177729900058,101385.19024400001,156133.19297576003,33489.526800000007,29225,28000,57225,4800,null,0.106514,null,0.77682985907381175,0.81182327953636768,0.84839302905137426,0.88661011563258818,0.92654874595207315,0.96828646942837182,1.0119043288053391,1.0574870175140143,1.1051230441230868,1.1549049041972688,1.2069292598972765,1.2612971276701523,1.3181140743943667,1.3774904223605589,1.439541463485932,1.5043876831782415,1.5721549942840631,1.6429749815755945,1.7169851572507189,1.7943292279424365,1.8751573737561222,1.9596265398764157,2.047900741309967,2.1401513813557567,2.2365575844213703,2.3373065438314629,null,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,7.0179030879393258E-4,null,176.60393076841154,176.60393076841154,176.60393076841154,0,0.5,7.0179030799794647E-4]
[null,23,9000,74033050,83820785,"AP001",3006,"SOUTHBANK",70.4435,3,"x hc h","a (Al)","95mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2012,null,"Urban",2.3727200000000002,60,1.05,1,57.142857142857139,12,4.1963167273971487E-2,0.82729894065437248,null,0.82729894065437248,"(0-1)",null,4.6413209119414676E-4,null,1,4.1963167273971487E-2,1.109770234160226,"(1-2)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,7.0443500000000006E-2,null,0.89972795036564568,0.93828675151874663,0.97849803123023871,1.0204326082316251,1.0641643362666975,1.109770234160226,1.1573306214608807,1.2069292598972763,1.2586535008962647,1.3125944394232831,1.3688470744156938,1.4275104760916657,1.4886879604292569,1.5524872711229829,1.6190207693383312,1.6884056315984035,1.7607640561512041,1.8362234781810198,1.9149167942429064,1.9969825963155654,2.0825654158847939,2.171815978487404,2.2648914691638811,2.3619558092873083,2.4631799452560847,2.5687421495588825,null,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,4.6413209172057565E-4,null,110.20992557279317,110.20992557279317,110.20992557279317,0,0.5,4.6413209119414676E-4]
[null,24,9000,10443697,10431203,"AP001",3006,"SOUTHBANK",165.029,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,61,3.1472375455478617E-2,3.409848022854058,null,3.7508328251394643,"(3-4)",null,1.0873289214431258E-3,null,1.2501189750199235,2.6425354769898969E-2,4.512969603120335,"(4-5)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,0.16502900000000001,null,3.9543989266089548,4.0602882406933762,4.1690130165117729,4.2806491809252654,4.3952746939341214,4.512969603120335,4.6338160995480617,4.7578985751609268,4.8853036817162927,5.0161203912976511,5.1504400584473879,5.2883564839633141,5.4299659804035194,5.5753674393452792,5.7246624004450073,5.8779551223474549,6.0353526554936936,6.1969649168787271,6.3629047668109191,6.5332880877268709,6.7082338651167541,6.8878642706166451,7.0723047473258678,7.2616840974089234,7.4561345720432,7.6557919637752585,null,1.0873289226763984E-3,1.1247728858938483E-3,1.1945493620338244E-3,1.2692620392905508E-3,1.3492805434401416E-3,1.435003138466464E-3,1.5268589934686896E-3,1.6253106315273094E-3,1.7308565752692337E-3,1.8440342050740951E-3,1.965422847163716E-3,2.0956471102229562E-3,2.2353804907215245E-3,2.3853492687523491E-3,2.5463367179828678E-3,2.7191876552422889E-3,2.9048133573524784E-3,3.1041968750654594E-3,3.318398776410813E-3,3.548563354396606E-3,3.7959253368642213E-3,4.0618171393886383E-3,4.3476767054602813E-3,4.655055981803569E-3,4.9856300806032068E-3,5.341207184646514E-3,null,258.19037678923507,340.74693801247986,258.19037678923507,82.556561223244785,0.5,1.0873289214431258E-3]
[null,25,9000,10546505,10431204,"AP001",3006,"SOUTHBANK",30.232099999999999,3,"SWA","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,61,3.1472375455478617E-2,3.409848022854058,null,3.7508328251394643,"(3-4)",null,1.9919066761575678E-4,null,1.2501189750199235,2.6425354769898969E-2,4.512969603120335,"(4-5)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,3.0232099999999998E-2,null,3.9543989266089548,4.0602882406933762,4.1690130165117729,4.2806491809252654,4.3952746939341214,4.512969603120335,4.6338160995480617,4.7578985751609268,4.8853036817162927,5.0161203912976511,5.1504400584473879,5.2883564839633141,5.4299659804035194,5.5753674393452792,5.7246624004450073,5.8779551223474549,6.0353526554936936,6.1969649168787271,6.3629047668109191,6.5332880877268709,6.7082338651167541,6.8878642706166451,7.0723047473258678,7.2616840974089234,7.4561345720432,7.6557919637752585,null,1.9919066784168324E-4,2.06050126727008E-4,2.1883266436773405E-4,2.3251947777685043E-4,2.4717827968015748E-4,2.6288202911265286E-4,2.7970934669933623E-4,2.9774496326946638E-4,3.1708020450464463E-4,3.3781351454120512E-4,3.6005102168551088E-4,3.8390714965837164E-4,4.0950527806350522E-4,4.3697845607649501E-4,4.6647017367692855E-4,4.9813519509934849E-4,5.3214045956053693E-4,5.6866605473381319E-4,6.0790626888807019E-4,6.5007072809296319E-4,6.9538562541500469E-4,7.4409504959559365E-4,7.9646242131471299E-4,8.5277204580700154E-4,9.1333079131427925E-4,9.7846990363482673E-4,null,47.298579583769119,62.422334890759167,47.298579583769119,15.123755306990049,0.5,1.9919066761575678E-4]
[null,26,9000,10580064,10432790,"AP001",3205,"SOUTH MELBOURNE",232.90600000000003,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,50,1.05,1.05,45.351473922902493,61,5.2873590765204079E-2,5.5,null,8.25,"(8-9)",null,9.173593478271045E-3,null,1.5,3.063781837056322E-2,10.223386898449565,"(10+)",null,4.2272177729900058,101385.19024400001,156133.19297576003,33489.526800000007,29225,28000,57225,4800,null,0.23290600000000003,null,8.7713334106278946,9.0442270166780414,9.3256108848966299,9.6157491642050363,9.9149142217223005,10.223386898449565,10.541456772909394,10.869422432987413,11.2075917562315,11.556282198871617,11.915821093831651,12.286545958012972,12.668804809138205,13.062956492452644,13.469371017589976,13.888429905918599,14.320526548694547,14.766066576357268,15,15,15,15,15,15,15,15,null,1.0792448735617126E-2,1.171185164398353E-2,1.2713609195873691E-2,1.3805294029708981E-2,1.4995186366577677E-2,1.6292340806986383E-2,1.7706659475584637E-2,1.9248972119796329E-2,2.0931123826298803E-2,2.2766071082860197E-2,2.4767986982714225E-2,2.6952376445003087E-2,2.9336202408497075E-2,3.1938024047505897E-2,3.4778148159404283E-2,3.7878794983348077E-2,4.1264279830482919E-2,4.4961212038262914E-2,4.6988132136254857E-2,4.6988132136254857E-2,4.6988132136254857E-2,4.6988132136254857E-2,4.6988132136254857E-2,4.6988132136254857E-2,4.6988132136254857E-2,4.6988132136254857E-2,null,2308.5138809566915,4099.9304092374587,386.16627954585942,3713.764129691599,0.5,1.5345510775538404E-3]
[null,27,9000,10528368,10431198,"AP001",3006,"SOUTHBANK",3.5177399999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1998,null,"Urban",2.3727200000000002,50,1.05,1,47.61904761904762,26,5.0355800728765783E-2,1.8516990784578982,null,5.5,"(5-6)",null,4.9171152806692817E-5,null,1.5,6.14844941743172E-2,8.4582267823900921,"(8-9)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,3.5177399999999997E-3,null,6.2196714299383675,6.6140857193300135,7.0335113993439222,7.4795345424873165,7.9538418004809497,8.4582267823900921,8.9945968372183476,9.5649802666129418,10.171533994956539,10.816551725850324,11.502472615832373,12.231890498131236,13.007563691334733,13.832425430065715,14.709594957108783,15,15,15,15,15,15,15,15,15,15,15,null,6.6781303180539779E-5,7.8046020886421137E-5,9.1369620663327223E-5,1.0714325563433175E-4,1.2583413027225242E-4,1.4800050236004364E-4,1.7430967185539796E-4,2.0555955495069238E-4,2.4270456193141229E-4,2.8688664200397318E-4,3.3947253198571438E-4,4.0209845451427044E-4,4.7672376231963046E-4,5.6569532662047867E-4,6.7182483008845979E-4,7.0969417679660088E-4,7.0969417679660088E-4,7.0969417679660088E-4,7.0969417679660088E-4,7.0969417679660088E-4,7.0969417679660088E-4,7.0969417679660088E-4,7.0969417679660088E-4,7.0969417679660088E-4,7.0969417679660088E-4,7.0969417679660088E-4,null,11.675876747094442,35.143280632394394,5.503557653785478,29.639722978608916,0.5,2.3177383612076311E-5]
[null,28,9000,10443704,10431213,"AP001",3006,"SOUTHBANK",14.226800000000004,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,61,3.1472375455478617E-2,3.409848022854058,null,3.7508328251394643,"(3-4)",null,9.3736319674645491E-5,null,1.2501189750199235,2.6425354769898969E-2,4.512969603120335,"(4-5)",null,4.2272177729900058,101385.19024400001,156133.19297576003,33489.526800000007,29225,28000,57225,4800,null,1.4226800000000005E-2,null,3.9543989266089548,4.0602882406933762,4.1690130165117729,4.2806491809252654,4.3952746939341214,4.512969603120335,4.6338160995480617,4.7578985751609268,4.8853036817162927,5.0161203912976511,5.1504400584473879,5.2883564839633141,5.4299659804035194,5.5753674393452792,5.7246624004450073,5.8779551223474549,6.0353526554936936,6.1969649168787271,6.3629047668109191,6.5332880877268709,6.7082338651167541,6.8878642706166451,7.0723047473258678,7.2616840974089234,7.4561345720432,7.6557919637752585,null,9.3736319780963304E-5,9.6964284416887965E-5,1.0297956640216458E-4,1.0942038781413454E-4,1.1631861330683828E-4,1.2370857637345375E-4,1.3162727477158777E-4,1.4011458163482013E-4,1.4921347354125843E-4,1.5897027691344032E-4,1.694349342359753E-4,1.8066129169854971E-4,1.9270741000307218E-4,2.0563590021563442E-4,2.1951428669748148E-4,2.3441539931527797E-4,2.5041779731066813E-4,2.6760622740355506E-4,2.8607211891389615E-4,3.059141189144311E-4,3.2723867067303278E-4,3.5016063890985397E-4,3.7480398568277303E-4,4.0130250102662581E-4,4.2980059280929849E-4,4.6045414063303447E-4,null,23.588531106296251,31.130981125775651,23.588531106296251,7.5424500194794,0.5,9.3736319674645491E-5]
[null,29,9000,10580056,10432790,"AP001",3205,"SOUTH MELBOURNE",375.25299999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,50,1.05,1.05,45.351473922902493,61,5.2873590765204079E-2,5.5,null,8.25,"(8-9)",null,1.4780291076664594E-2,null,1.5,3.063781837056322E-2,10.223386898449565,"(10+)",null,4.2272177729900058,101385.19024400001,156133.19297576003,33489.526800000007,29225,28000,57225,4800,null,0.375253,null,8.7713334106278946,9.0442270166780414,9.3256108848966299,9.6157491642050363,9.9149142217223005,10.223386898449565,10.541456772909394,10.869422432987413,11.2075917562315,11.556282198871617,11.915821093831651,12.286545958012972,12.668804809138205,13.062956492452644,13.469371017589976,13.888429905918599,14.320526548694547,14.766066576357268,15,15,15,15,15,15,15,15,null,1.7388554890756497E-2,1.8869876538001387E-2,2.0483886166862125E-2,2.2242784645008645E-2,2.4159912881666305E-2,2.6249859449065549E-2,2.8528578431605712E-2,3.1013518478999819E-2,3.3723764133127117E-2,3.6680190600742513E-2,3.9905633256440191E-2,4.3425073283284855E-2,4.7265840993343897E-2,5.1457838518109152E-2,5.603378372073254E-2,6.1029477359476843E-2,6.6484095726293893E-2,7.2440511197625956E-2,7.5706240064773084E-2,7.5706240064773084E-2,7.5706240064773084E-2,7.5706240064773084E-2,7.5706240064773084E-2,7.5706240064773084E-2,7.5706240064773084E-2,7.5706240064773084E-2,null,3719.4265470646587,6605.7172672991837,622.18257536698229,5983.5346919322019,0.5,2.4724347827248384E-3]
[null,30,9000,129750478,10433426,"AP001",3205,"SOUTH MELBOURNE",98.872400000000013,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2016,null,"Urban",2.3727200000000002,60,1.05,1.05,54.42176870748299,8,4.4061325637670061E-2,0.7113031452219718,null,0.7113031452219718,"(0-1)",null,6.5144198930183988E-4,null,1,4.4061325637670061E-2,0.96828646942837182,"(0-1)",null,4.2272177729900058,101385.19024400001,156133.19297576003,33489.526800000007,29225,28000,57225,4800,null,9.8872400000000013E-2,null,0.77682985907381175,0.81182327953636768,0.84839302905137426,0.88661011563258818,0.92654874595207315,0.96828646942837182,1.0119043288053391,1.0574870175140143,1.1051230441230868,1.1549049041972688,1.2069292598972765,1.2612971276701523,1.3181140743943667,1.3774904223605589,1.439541463485932,1.5043876831782415,1.5721549942840631,1.6429749815755945,1.7169851572507189,1.7943292279424365,1.8751573737561222,1.9596265398764157,2.047900741309967,2.1401513813557567,2.2365575844213703,2.3373065438314629,null,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,6.5144199004071976E-4,null,163.93389117399306,163.93389117399306,163.93389117399306,0,0.5,6.5144198930183988E-4]
[null,31,9000,157310922,74033350,"AP001",3006,"SOUTHBANK",3.6936,1,"xlpe","c (Cu)","35mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2018,null,"Urban",2.3727200000000002,60,1.05,0.95,60.150375939849624,6,3.9865008910272913E-2,0.63510996166919353,null,0.63510996166919353,"(0-1)",null,2.4336074897395789E-5,null,1,3.9865008910272899E-2,0.83953923724809487,"(0-1)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,3.6936E-3,null,0.68782068363052518,0.7157945458271523,0.74490611292975217,0.77520165571938371,0.806729326822889,0.83953923724809487,0.87368353603172255,0.90921649312660102,0.94619458565992576,0.98467658769966626,1.0247236636717987,1.066399465576843,1.1097702341602256,1.1549049041972683,1.2018752140601479,1.2507558197409747,1.3016244135122232,1.3545618474131145,1.4096522617582257,1.4669832188725815,1.5266458422657885,1.5887349614664223,1.6533492627468693,1.7205914459781901,1.7905683878643173,1.8633913118150305,null,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,2.433607492499831E-5,null,5.7786932945647047,5.7786932945647047,5.7786932945647047,0,0.5,2.4336074897395789E-5]
[null,32,9000,10607697,10433426,"AP001",3205,"SOUTH MELBOURNE",149.738,3,"unknown","c (Cu)","185mm","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2007,null,"Urban",2.3727200000000002,50,1.05,1.05,45.351473922902493,17,5.2873590765204079E-2,1.2283893779040553,null,5.5,"(5-6)",null,2.0930455573659706E-3,null,1.5,7.04981210202721E-2,9.00909785368607,"(9-10)",null,4.2272177729900058,101385.19024400001,156133.19297576003,33489.526800000007,29225,28000,57225,4800,null,0.14973800000000001,null,6.3328117654215204,6.7953765057257947,7.2917281556838605,7.8243345974416894,8.3958439735582022,9.00909785368607,9.6671453629805004,10.373258342483076,11.13094761685873,11.943980450369773,12.816399277878835,13.752541804012061,14.757062570416538,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.9750258394138111E-3,3.5598639414714918E-3,4.2691721074649257E-3,5.1304777894118827E-3,6.1775372213305523E-3,7.4517650767626899E-3,9.0039952722507487E-3,1.0896650071962615E-2,1.3206412694157852E-2,1.6027520896725489E-2,1.9475826520213568E-2,2.3693799919814341E-2,2.8856700138397598E-2,3.020922144478257E-2,3.020922144478257E-2,3.020922144478257E-2,3.020922144478257E-2,3.020922144478257E-2,3.020922144478257E-2,3.020922144478257E-2,3.020922144478257E-2,3.020922144478257E-2,3.020922144478257E-2,3.020922144478257E-2,3.020922144478257E-2,3.020922144478257E-2,null,526.71014189793118,1875.2196877450569,248.27083186623742,1626.9488558788196,0.5,9.8658089207988168E-4]
[null,33,9000,10542795,83820785,"AP001",3006,"SOUTHBANK",49.730400000000003,3,"plyswsb","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1989,null,"Urban",2.3727200000000002,80,1.05,1,76.19047619047619,35,3.1472375455478617E-2,1.5043876831782417,null,2,"(2-3)",null,3.2765939437877725E-4,null,1,3.960841031771116E-2,2.6390158215457884,"(2-3)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,4.9730400000000001E-2,null,2.1648779834775533,2.2523461617847151,2.3433483416729191,2.4380273084089508,2.536531616253169,2.6390158215457884,2.7456407252106101,2.8565736250567029,2.9719885782738968,3.0920666745339598,3.2169963201259573,3.346973533571612,3.4822022531844965,3.6228946570556269,3.7692714959675229,3.9215624397590938,4.0800064376847969,4.244852093333491,4.4163580546952499,4.5947934199881404,4.7804381598817507,4.9735835567799285,5.174532661851976,5.3836007705294238,5.6011159172144218,5.8274193899759723,null,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.2765939475041579E-4,3.426911738937411E-4,3.7516112485857318E-4,4.111435816310203E-4,4.5104098377962221E-4,4.9530348909686164E-4,5.4443475431326669E-4,5.9899842588313453E-4,6.5962542886261518E-4,7.2702215287800585E-4,8.0197964653366783E-4,null,77.803966053720103,77.803966053720103,77.803966053720103,0,0.5,3.2765939437877725E-4]
[null,34,9000,10514586,10431211,"AP001",3006,"SOUTHBANK",10.680099999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.3727200000000002,80,1.05,1.05,72.562358276643991,61,3.3045994228252544E-2,3.7533863807693613,null,5.6300795711540417,"(5-6)",null,1.5813569871148188E-4,null,1.5,2.6461975475754854E-2,6.7757997481188914,"(6-7)",null,3.8429252481727323,101385.19024400001,141939.26634160001,33489.526800000007,29225,28000,57225,4800,null,1.06801E-2,null,5.9360713544614709,6.0952483090535523,6.2586936258940371,6.4265217619803607,6.5988502434975072,6.7757997481188914,6.9574941895141649,7.1440608041231028,7.3356302402563625,7.5323366495854867,7.7343177810862409,7.9417150775010494,8.1546737743880957,8.3733430018264468,8.5978758888484155,8.8284296706723122,9.0651657988106304,9.3082500541308537,9.557852662947969,9.8141484162300472,10.077316792000344,10.347542081021619,10.625013515850734,10.909925403353856,11.202477260775085,11.502873955453799,null,1.8034907531957494E-4,1.9270363908747393E-4,2.0597614229795214E-4,2.2023749522192816E-4,2.3556421644601254E-4,2.5203888310399542E-4,2.6975061760593988E-4,2.8879561384260462E-4,3.0927770608690048E-4,3.3130898407811424E-4,3.5501045806035864E-4,3.805127778559209E-4,4.0795701038880133E-4,4.3749548043588626E-4,4.692926797751015E-4,5.0352625032404298E-4,5.4038804732160122E-4,5.8008528910189654E-4,6.2284180054745922E-4,6.6889935789051034E-4,7.1851914316093475E-4,7.7198331726112054E-4,8.2959672138554748E-4,8.916887173013563E-4,9.5861517787028383E-4,1.0307606401275752E-3,null,37.549921490138601,59.847588744335582,16.70917864827824,43.138410096057342,0.5,7.0368126898331376E-5]
[null,35,9000,10505418,10424646,"AP003",3206,"ALBERT PARK",4.3906799999999997,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,0.95,64.777327935222672,61,3.7017508273824849E-2,4.7822962785006977,null,8.2414905866162034,"(8-9)",null,1.7246738841462825E-4,null,1.5,3.0626539940497747E-2,10.212035784951521,"(10+)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,4.3906800000000001E-3,null,8.7620886235647735,9.0345927093285994,9.3155717694904538,9.6052893787811406,9.9040173091997232,10.212035784951521,10.529633745314712,10.857109115682231,11.19476908703315,11.542930404095697,11.901919662472299,12.272073615005251,12.653739487670531,13.047275305295987,13.453050227409491,13.871444894532084,14.302851785240966,14.747675584337271,15,15,15,15,15,15,15,15,null,2.0288574299093861E-4,2.2016039037353654E-4,2.3898168439900595E-4,2.5949178008500255E-4,2.8184610979830227E-4,3.0621463614582863E-4,3.3278322388562468E-4,3.6175514221412704E-4,3.9335270987281247E-4,4.2781909670821237E-4,4.654202966244092E-4,5.0644728829738774E-4,5.5121840158808269E-4,6.0008190930873218E-4,6.534188658797478E-4,7.1164621647747323E-4,7.7522020253436468E-4,8.4464009193120529E-4,8.8580737296596666E-4,8.8580737296596666E-4,8.8580737296596666E-4,8.8580737296596666E-4,8.8580737296596666E-4,8.8580737296596666E-4,8.8580737296596666E-4,8.8580737296596666E-4,null,56.040293240601414,99.499146722495084,9.3999570653762134,90.09918965711887,0.5,2.8928935816140821E-5]
[null,0,9000,53703040,10424637,"AP003",3206,"ALBERT PARK",24.992999999999999,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,50,1.3,1,38.46153846153846,61,6.2345277092757639E-2,5.5,null,9.4783333333333335,"(9-10)",null,1.4251444557037394E-3,null,1.5,3.2154706804924577E-2,11.870916768600193,"(10+)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,2.4992999999999998E-2,null,10.107906159528,10.438204788097428,10.779296669227085,11.131534496784735,11.495282489705655,11.870916768600193,12.258825744667853,12.659410521320002,13.073085308926526,13.500277853115245,13.941429877067005,14.396997538263728,14.867451900161763,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.6953011537340207E-3,1.849891523828615E-3,2.0191877293387955E-3,2.204620762117521E-3,2.407762817196759E-3,2.6303413509133982E-3,2.8742545468271523E-3,3.1415883309485531E-3,3.4346350920573571E-3,3.7559142785932808E-3,4.1081950608881377E-3,4.4945212665405982E-3,4.9182388176892628E-3,5.0422676379372677E-3,5.0422676379372677E-3,5.0422676379372677E-3,5.0422676379372677E-3,5.0422676379372677E-3,5.0422676379372677E-3,5.0422676379372677E-3,5.0422676379372677E-3,5.0422676379372677E-3,5.0422676379372677E-3,5.0422676379372677E-3,5.0422676379372677E-3,5.0422676379372677E-3,null,463.07602812336006,854.68390178495838,53.5072305280612,801.17667125689718,0.5,1.6467173486858701E-4]
[null,37,9000,10505600,10424635,"AP003",3206,"ALBERT PARK",1.6335,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,0.95,64.777327935222672,61,3.7017508273824849E-2,4.7822962785006977,null,8.2414905866162034,"(8-9)",null,6.4164429877671631E-5,null,1.5,3.0626539940497747E-2,10.212035784951521,"(10+)",null,6.248950052147956,118362.208878,230806.30731210002,33489.526800000007,21918.75,28000,49918.75,4800,null,1.6335E-3,null,8.7620886235647735,9.0345927093285994,9.3155717694904538,9.6052893787811406,9.9040173091997232,10.212035784951521,10.529633745314712,10.857109115682231,11.19476908703315,11.542930404095697,11.901919662472299,12.272073615005251,12.653739487670531,13.047275305295987,13.453050227409491,13.871444894532084,14.302851785240966,14.747675584337271,15,15,15,15,15,15,15,15,null,7.5481215022661221E-5,8.1908041049489345E-5,8.8910278468432274E-5,9.6540814354234783E-5,1.048574754606409E-4,1.1392349434352107E-4,1.2380801976394725E-4,1.345866755962121E-4,1.4634217287008827E-4,1.5916498001969284E-4,1.7315405689687528E-4,1.8841765863915908E-4,2.0507421606542336E-4,2.2325329991158864E-4,2.4309667691896651E-4,2.6475946655551128E-4,2.8841140799144654E-4,3.1423824787268114E-4,3.2955404259474763E-4,3.2955404259474763E-4,3.2955404259474763E-4,3.2955404259474763E-4,3.2955404259474763E-4,3.2955404259474763E-4,3.2955404259474763E-4,3.2955404259474763E-4,null,20.469388912215422,36.343256127374232,3.4334470039837348,32.909809123390495,0.5,1.0762664702430155E-5]
[null,38,9000,42026133,10424638,"AP003",3206,"ALBERT PARK",72.130799999999994,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2010,null,"Urban",2.6040299999999998,60,1.3,1.05,43.956043956043949,14,5.4552117456162938E-2,1.0731330604403406,null,3.5,"(3-4)",null,4.7524922872240529E-4,null,1.2142857142857142,8.9850546398386022E-2,6.56476553868678,"(6-7)",null,5.2875731210482693,118362.208878,195297.64464870002,33489.526800000007,21918.75,28000,49918.75,4800,null,7.2130799999999995E-2,null,4.189008458970358,4.5828203598362753,5.0136548198072042,5.4849923580844973,6.0006407001513971,6.56476553868678,7.181924186336003,7.8571023922045784,8.5957546194986651,9.4038481096974884,10.287911089232413,11.255085508112916,12.313184736551293,13.47075668569134,14.737152862365164,15,15,15,15,15,15,15,15,15,15,15,null,5.2786136222700958E-4,6.5020707340706935E-4,8.0503732065606223E-4,1.0015037568464197E-3,1.2514273687050201E-3,1.5700938181937452E-3,1.9772889735826036E-3,2.4986477960615887E-3,3.1674121596612773E-3,4.0267224839428718E-3,5.1326063732668537E-3,6.5578775614195698E-3,8.39722399133613E-3,1.0773849574235717E-2,1.3848146297298546E-2,1.4552186553776077E-2,1.4552186553776077E-2,1.4552186553776077E-2,1.4552186553776077E-2,1.4552186553776077E-2,1.4552186553776077E-2,1.4552186553776077E-2,1.4552186553776077E-2,1.4552186553776077E-2,1.4552186553776077E-2,1.4552186553776077E-2,null,134.7359705067295,445.1308941830481,134.7359705067295,310.39492367631863,0.5,4.7524922872240529E-4]
[null,39,9000,63322930,10424644,"AP003",3205,"SOUTH MELBOURNE",204.65100000000001,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,6.9117811469513493,"(6-7)",null,5.082072468778418E-3,null,1.5,2.8703546981343919E-2,8.4498796368040363,"(8-9)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,0.204651,null,7.3201766646404574,7.5333362831380759,7.7527029954040092,7.9784575486797848,8.2107859534696654,8.4498796368040363,8.6959355999657415,8.9491565808093245,9.2097512208069183,9.4779342369584292,9.7539265987076398,10.037955710010028,10.330255596702287,10.631067099327968,10.940638071578082,11.259223584510186,11.587086136714241,11.924495870598358,12.27173079497269,12.62907701411484,12.99682896350553,13.375289652428767,13.764770913636402,14.165593660282772,14.578088150341159,15,null,5.8940109526198796E-3,6.3507050905574703E-3,6.8450725040881929E-3,7.3803203620534741E-3,7.9599341503959389E-3,8.5877021208906959E-3,9.2677419047299363E-3,1.0004529483659872E-2,1.0802930728581192E-2,1.1668235734277787E-2,1.2606196199370472E-2,1.3623066122854896E-2,1.4725646112838491E-2,1.5921331629520037E-2,1.7218165513251168E-2,1.8624895179895171E-2,2.0151034899885532E-2,2.1806933614637002E-2,2.3603848784551049E-2,2.5554026807084199E-2,2.7670790591538656E-2,2.9968634929745459E-2,3.2463330359029222E-2,3.5172036276191955E-2,3.8113424129193024E-2,4.1287765149101742E-2,null,1651.3315012090347,2790.4251870203275,438.13500719394449,2352.2901798263829,0.5,1.3483869568515668E-3]
[null,40,9000,10505607,10424651,"AP003",3206,"ALBERT PARK",2.8329900000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,0.95,64.777327935222672,61,3.7017508273824849E-2,4.7822962785006977,null,8.2414905866162034,"(8-9)",null,1.1128080085653195E-4,null,1.5,3.0626539940497747E-2,10.212035784951521,"(10+)",null,6.248950052147956,118362.208878,230806.30731210002,33489.526800000007,21918.75,28000,49918.75,4800,null,2.8329900000000001E-3,null,8.7620886235647735,9.0345927093285994,9.3155717694904538,9.6052893787811406,9.9040173091997232,10.212035784951521,10.529633745314712,10.857109115682231,11.19476908703315,11.542930404095697,11.901919662472299,12.272073615005251,12.653739487670531,13.047275305295987,13.453050227409491,13.871444894532084,14.302851785240966,14.747675584337271,15,15,15,15,15,15,15,15,null,1.3090757719439795E-4,1.420536646542962E-4,1.5419769194875051E-4,1.6743138148601387E-4,1.8185502259274018E-4,1.9757827991444859E-4,2.1472107861099778E-4,2.3341457367451052E-4,2.5380221139836633E-4,2.7604089179430037E-4,3.0030224159674246E-4,3.2677400841637664E-4,3.5566158761627406E-4,3.8718969459230584E-4,4.2160419635424733E-4,4.5917411763519923E-4,5.0019383821590956E-4,5.4498549974951152E-4,5.7154778520385316E-4,5.7154778520385316E-4,5.7154778520385316E-4,5.7154778520385316E-4,5.7154778520385316E-4,5.7154778520385316E-4,5.7154778520385316E-4,5.7154778520385316E-4,null,35.500198404907962,63.030352725001492,5.9546501547694408,57.075702570232053,0.5,1.8665761539845492E-5]
[null,41,9000,154352960,10424649,"AP003",3206,"ALBERT PARK",4.59992,3,"x hc","a (Al)","185mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2017,null,"Urban",2.6040299999999998,60,1.3,1,46.153846153846153,7,5.1954397577298035E-2,0.71930745528819906,null,3.5,"(3-4)",null,3.0307558382615563E-5,null,1.2142857142857142,8.5571948950843829E-2,6.3710647807651659,"(6-7)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,4.5999200000000004E-3,null,4.1533152319244442,4.5243721463990019,4.9285792616387409,5.3688982144381896,5.8485552340317462,6.3710647807651659,6.9402552966444233,7.5602972564369519,8.2357337248564519,8.9715136437246201,9.7730280930057525,10.646149791399839,11.597276125916084,12.633376025705768,13.762041023600277,14.99154087948367,15,15,15,15,15,15,15,15,15,15,null,3.3010315793336973E-5,4.0235336670193958E-5,4.9273286673324382E-5,6.0606946781211707E-5,7.4852228805697893E-5,9.2795682842695197E-5,1.1544271640929046E-4,1.4407961124512854E-4,1.8035331783730786E-4,2.2637416178985069E-4,2.8484808597520496E-4,3.5924697586862053E-4,4.5402809904997193E-4,5.7491689696780198E-4,7.2927150882989551E-4,9.265527567233156E-4,9.2802095599169368E-4,9.2802095599169368E-4,9.2802095599169368E-4,9.2802095599169368E-4,9.2802095599169368E-4,9.2802095599169368E-4,9.2802095599169368E-4,9.2802095599169368E-4,9.2802095599169368E-4,9.2802095599169368E-4,null,9.8479166106765597,30.152351235041465,9.8479166106765597,20.304434624364905,0.5,3.0307558382615563E-5]
[null,42,9000,52905501,54008599,"AP003",3206,"ALBERT PARK",96.753100000000003,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2010,null,"Urban",2.6040299999999998,60,1.3,1.05,43.956043956043949,14,5.4552117456162938E-2,1.0731330604403406,null,3.5,"(3-4)",null,6.3747852722417829E-4,null,1.2142857142857142,8.9850546398386022E-2,6.56476553868678,"(6-7)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,9.6753100000000009E-2,null,4.189008458970358,4.5828203598362753,5.0136548198072042,5.4849923580844973,6.0006407001513971,6.56476553868678,7.181924186336003,7.8571023922045784,8.5957546194986651,9.4038481096974884,10.287911089232413,11.255085508112916,12.313184736551293,13.47075668569134,14.737152862365164,15,15,15,15,15,15,15,15,15,15,15,null,7.080501417658766E-4,8.7215932713988382E-4,1.0798418482696444E-3,1.3433733320098672E-3,1.6786099328865575E-3,2.1060551692353513E-3,2.6522489392871705E-3,3.3515768586668462E-3,4.2486281231446706E-3,5.4012694044870309E-3,6.8846536804433789E-3,8.7964501085220706E-3,1.1263668953569679E-2,1.4451570552953605E-2,1.8575297702467686E-2,1.951966650662619E-2,1.951966650662619E-2,1.951966650662619E-2,1.951966650662619E-2,1.951966650662619E-2,1.951966650662619E-2,1.951966650662619E-2,1.951966650662619E-2,1.951966650662619E-2,1.951966650662619E-2,1.951966650662619E-2,null,207.13761557254264,684.32618024705744,207.13761557254264,477.18856467451479,0.5,6.3747852722417829E-4]
[null,43,9000,10591232,53703053,"AP003",3207,"PORT MELBOURNE",242.82400000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2004,null,"Urban",2.6040299999999998,55,1.3,1.05,40.293040293040285,20,5.9511400861268667E-2,1.6439154019884115,null,3.5,"(3-4)",null,1.5998979453338844E-3,null,1.2142857142857142,8.0125712019924675E-2,6.1327480982761085,"(6-7)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,0.24282400000000001,null,4.1083208492553389,4.4510503612197674,4.8223714858360331,5.2246694285956234,5.6605283766041783,6.1327480982761085,6.644361927829836,7.1986562501082201,7.7991916108862052,8.4498255882691033,9.1547375720974653,9.9184556105306356,10.745885496259779,11.642342279187602,12.613584407998461,13.665850719929528,14.805900516349187,15,15,15,15,15,15,15,15,15,null,1.6998215823253102E-3,2.0444393348106292E-3,2.4692347462663979E-3,2.9940100459473788E-3,3.6436330997394488E-3,4.4493615828950558E-3,5.4505180840259812E-3,6.6966099715085837E-3,8.2500130861207759E-3,1.0189370367075942E-2,1.2613897215362008E-2,1.564883709048721E-2,1.9452376501215639E-2,2.4224411971474149E-2,3.0217667549099322E-2,3.775179609157768E-2,4.7231268681823348E-2,4.8989060813606981E-2,4.8989060813606981E-2,4.8989060813606981E-2,4.8989060813606981E-2,4.8989060813606981E-2,4.8989060813606981E-2,4.8989060813606981E-2,4.8989060813606981E-2,4.8989060813606981E-2,null,519.85915039194708,1445.7430465442465,519.85915039194708,925.88389615229937,0.5,1.5998979453338844E-3]
[null,44,9000,10578242,10424643,"AP003",3207,"PORT MELBOURNE",4.9524699999999999,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,50,1.3,1.05,36.630036630036628,61,6.5462540947395523E-2,5.5,null,9.4783333333333335,"(9-10)",null,2.8239847807542506E-4,null,1.5,3.2154706804924577E-2,11.870916768600193,"(10+)",null,4.8068846554984264,118362.208878,177543.31331699999,33489.526800000007,21918.75,28000,49918.75,4800,null,4.9524699999999996E-3,null,10.107906159528,10.438204788097428,10.779296669227085,11.131534496784735,11.495282489705655,11.870916768600193,12.258825744667853,12.659410521320002,13.073085308926526,13.500277853115245,13.941429877067005,14.396997538263728,14.867451900161763,15,15,15,15,15,15,15,15,15,15,15,15,15,null,3.3593118492510407E-4,3.665639289007123E-4,4.0011069715194274E-4,4.3685504684368262E-4,4.7710851515554085E-4,5.2121340495971189E-4,5.6954584945885121E-4,6.225191838263827E-4,6.8058765471777291E-4,7.4425050163265188E-4,8.1405644753317617E-4,8.9060863989534329E-4,9.7457008752216802E-4,9.9914692949446579E-4,9.9914692949446579E-4,9.9914692949446579E-4,9.9914692949446579E-4,9.9914692949446579E-4,9.9914692949446579E-4,9.9914692949446579E-4,9.9914692949446579E-4,9.9914692949446579E-4,9.9914692949446579E-4,9.9914692949446579E-4,9.9914692949446579E-4,9.9914692949446579E-4,null,75.047844595164975,138.51329100123445,8.6715832336669276,129.84170776756753,0.5,3.2630409586069343E-5]
[null,45,9000,10443277,10424636,"AP003",3206,"ALBERT PARK",5.5234500000000004,3,"SWA","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,6.9117811469513493,"(6-7)",null,1.3716313713431233E-4,null,1.5,2.8703546981343919E-2,8.4498796368040363,"(8-9)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,5.5234500000000001E-3,null,7.3201766646404574,7.5333362831380759,7.7527029954040092,7.9784575486797848,8.2107859534696654,8.4498796368040363,8.6959355999657415,8.9491565808093245,9.2097512208069183,9.4779342369584292,9.7539265987076398,10.037955710010028,10.330255596702287,10.631067099327968,10.940638071578082,11.259223584510186,11.587086136714241,11.924495870598358,12.27173079497269,12.62907701411484,12.99682896350553,13.375289652428767,13.764770913636402,14.165593660282772,14.578088150341159,15,null,1.5907703747476568E-4,1.7140303263819701E-4,1.8474581469284749E-4,1.9919194386435572E-4,2.148354920474586E-4,2.3177870266763274E-4,2.5013270897127586E-4,2.7001831594529772E-4,2.9156685153154292E-4,3.1492109330761463E-4,3.4023627735712425E-4,3.6768119665324319E-4,3.9743939693408665E-4,4.2971047876175765E-4,4.6471151523406757E-4,5.0267859566477553E-4,5.4386850647088333E-4,5.885605615108978E-4,6.3705859521345364E-4,6.8969313302934862E-4,7.4682375504069964E-4,8.0884166997817041E-4,8.7617251844154169E-4,9.4927942580164517E-4,1.0286663270953535E-3,1.114340542742552E-3,null,44.568787742806251,75.312478313066791,11.825091524035516,63.487386789031277,0.5,3.6392433639815028E-5]
[null,46,9000,52905495,10424649,"AP003",3206,"ALBERT PARK",97.054900000000018,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2010,null,"Urban",2.6040299999999998,60,1.3,1.05,43.956043956043949,14,5.4552117456162938E-2,1.0731330604403406,null,3.5,"(3-4)",null,6.3946700118021967E-4,null,1.2142857142857142,8.9850546398386022E-2,6.56476553868678,"(6-7)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,9.7054900000000013E-2,null,4.189008458970358,4.5828203598362753,5.0136548198072042,5.4849923580844973,6.0006407001513971,6.56476553868678,7.181924186336003,7.8571023922045784,8.5957546194986651,9.4038481096974884,10.287911089232413,11.255085508112916,12.313184736551293,13.47075668569134,14.737152862365164,15,15,15,15,15,15,15,15,15,15,15,null,7.1025874834060071E-4,8.7487983619779326E-4,1.0832101772410964E-3,1.3475636894413148E-3,1.6838459871085429E-3,2.1126245447910209E-3,2.6605220460907443E-3,3.3620313649921803E-3,4.2618807834477008E-3,5.4181174755697581E-3,6.9061288422806524E-3,8.8238886985285096E-3,1.1298803489726013E-2,1.4496649046489021E-2,1.8633239255209714E-2,1.9580553809996314E-2,1.9580553809996314E-2,1.9580553809996314E-2,1.9580553809996314E-2,1.9580553809996314E-2,1.9580553809996314E-2,1.9580553809996314E-2,1.9580553809996314E-2,1.9580553809996314E-2,1.9580553809996314E-2,1.9580553809996314E-2,null,207.78373577313363,686.46078514549026,207.78373577313363,478.67704937235663,0.5,6.3946700118021967E-4]
[null,47,9000,10505411,10424653,"AP003",3206,"ALBERT PARK",0.61940799999999996,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,0.95,64.777327935222672,61,3.7017508273824849E-2,4.7822962785006977,null,8.2414905866162034,"(8-9)",null,2.4330554748496373E-5,null,1.5,3.0626539940497747E-2,10.212035784951521,"(10+)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,6.19408E-4,null,8.7620886235647735,9.0345927093285994,9.3155717694904538,9.6052893787811406,9.9040173091997232,10.212035784951521,10.529633745314712,10.857109115682231,11.19476908703315,11.542930404095697,11.901919662472299,12.272073615005251,12.653739487670531,13.047275305295987,13.453050227409491,13.871444894532084,14.302851785240966,14.747675584337271,15,15,15,15,15,15,15,15,null,2.8621774370833514E-5,3.1058766997479092E-5,3.3713950269712088E-5,3.6607378474152345E-5,3.9760978977731656E-5,4.3198728977246218E-5,4.6946849039453334E-5,5.1034015033791574E-5,5.5491590213110279E-5,6.0353879365802211E-5,6.5658407146850157E-5,7.1446222897070247E-5,7.7762234480962199E-5,8.4655573915908973E-5,9.2179997831051862E-5,1.0039432608522568E-4,1.0936292219232686E-4,1.1915621955207941E-4,1.2496382639456838E-4,1.2496382639456838E-4,1.2496382639456838E-4,1.2496382639456838E-4,1.2496382639456838E-4,1.2496382639456838E-4,1.2496382639456838E-4,1.2496382639456838E-4,null,7.9057927144712075,14.036679392050262,1.3260835692764106,12.71059582277385,0.5,4.0811023067051468E-6]
[null,48,9000,10569902,10424649,"AP003",3206,"ALBERT PARK",17.726800000000001,3,"plyswsb","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1996,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,28,3.8965798182973528E-2,1.4886879604292571,null,3.5,"(3-4)",null,1.1679681949619768E-4,null,1.2142857142857142,5.7232651442803331E-2,5.2246694285956234,"(5-6)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,1.7726800000000001E-2,null,3.924458073990809,4.1556170405279369,4.4003917641461863,4.659584242032472,4.9340437107217614,5.2246694285956234,5.5324136222758824,5.8582846065671541,6.2033500881706649,6.5687406639938697,6.9556535255179908,7.3653563813607121,7.7991916108862043,8.2585806624716493,8.7450287108410709,9.2601295887260662,9.8055710090119081,10.383140094479202,10.99472923325914,11.6423422791876,12.328101117373318,13.054252616492096,13.823175990585957,14.637390594488016,15,15,null,1.1679681962867122E-4,1.2737359897089915E-4,1.453269061387618E-4,1.6616830933535696E-4,1.903899445223971E-4,2.1857072316780877E-4,2.5139196105000093E-4,2.8965586051481781E-4,3.3430737180763432E-4,3.8646005649100446E-4,4.4742669145933722E-4,5.18755489053439E-4,6.0227297126744369E-4,7.0013472878519055E-4,8.1488552422776385E-4,9.4953047023861494E-4,1.1076193348294981E-3,1.2933464081975458E-3,1.5116688182035783E-3,1.7684467191707895E-3,2.0706094164037164E-3,2.4263522455736149E-3,2.845369924104535E-3,3.3391331573202191E-3,3.5763321715754958E-3,3.5763321715754958E-3,null,37.951105274470265,71.020773949416323,37.951105274470265,33.069668674946058,0.5,1.1679681949619768E-4]
[null,49,9000,10443320,10424650,"AP003",3206,"ALBERT PARK",68.393799999999999,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1966,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,58,3.8965798182973528E-2,4.7916226603803969,null,6.1492490808215106,"(6-7)",null,1.261702214156253E-3,null,1.5,2.8844564991310894E-2,7.5250836633273375,"(7-8)",null,5.2875731210482693,118362.208878,195297.64464870002,33489.526800000007,21918.75,28000,49918.75,4800,null,6.8393800000000005E-2,null,6.5144260087674697,6.705068068998572,6.901289192539358,7.1032526484364142,7.3111264837393897,7.5250836633273375,7.7453022138270091,7.9719653717428773,8.2052617359221074,8.4453854244813673,8.6925362363260277,8.9469198173961644,9.2087478317776785,9.4782381378209202,9.7556149694133403,10.041109122557039,10.334958147406393,10.637406545925627,10.94870597533073,11.269115457485022,11.5989015944226,11.938338790178992,12.287709479113598,12.647304360913889,13.017422642476902,13.398372286869337,null,1.4598746909906942E-3,1.5712675636736959E-3,1.6917989189413809E-3,1.8222455643083302E-3,1.9634517760583011E-3,2.116335239748079E-3,2.2818935184381697E-3,2.461211095807245E-3,2.6554670455374626E-3,2.8659433829686105E-3,3.0940341600444337E-3,3.3412553700521643E-3,3.6092557346266512E-3,3.8998284519982142E-3,4.214923992556705E-3,4.556664035536135E-3,4.9273566490519631E-3,5.3295128249099257E-3,5.7658644896188853E-3,6.2393841239557855E-3,6.75330613532929E-3,7.3111501401589615E-3,7.9167463276253354E-3,8.5742630915585198E-3,9.2882371340336743E-3,1.006360626255659E-2,null,357.7000488182336,599.99357155860855,127.75548059418665,472.23809096442187,0.5,4.5062720362722234E-4]
[null,50,9000,10505425,10424655,"AP003",3206,"ALBERT PARK",5.8030599999999994,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,0.95,64.777327935222672,61,3.7017508273824849E-2,4.7822962785006977,null,8.2414905866162034,"(8-9)",null,2.2794615025768049E-4,null,1.5,3.0626539940497747E-2,10.212035784951521,"(10+)",null,5.2875731210482693,118362.208878,195297.64464870002,33489.526800000007,21918.75,28000,49918.75,4800,null,5.8030599999999996E-3,null,8.7620886235647735,9.0345927093285994,9.3155717694904538,9.6052893787811406,9.9040173091997232,10.212035784951521,10.529633745314712,10.857109115682231,11.19476908703315,11.542930404095697,11.901919662472299,12.272073615005251,12.653739487670531,13.047275305295987,13.453050227409491,13.871444894532084,14.302851785240966,14.747675584337271,15,15,15,15,15,15,15,15,null,2.6814938454202905E-4,2.9098088563982226E-4,3.1585655376126139E-4,3.4296427189867503E-4,3.7250947140901548E-4,4.0471678793089279E-4,4.3983187460751251E-4,4.7812338762494918E-4,5.1988516051147498E-4,5.6543858521767903E-4,6.1513521972205766E-4,6.6935964379709724E-4,7.2853258664255631E-4,7.9311435236298963E-4,8.6360857175474617E-4,9.4056631159450594E-4,1.0245905756099442E-3,1.1163412345883326E-3,1.170751075861571E-3,1.170751075861571E-3,1.170751075861571E-3,1.170751075861571E-3,1.170751075861571E-3,1.170751075861571E-3,1.170751075861571E-3,1.170751075861571E-3,null,64.62408336948755,114.73960575796568,10.839764996489457,103.89984076147621,0.5,3.8234704026987655E-5]
[null,51,9000,10505586,10424654,"AP003",3206,"ALBERT PARK",4.19414,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,0.95,64.777327935222672,61,3.7017508273824849E-2,4.7822962785006977,null,8.2414905866162034,"(8-9)",null,1.6474723105426242E-4,null,1.5,3.0626539940497747E-2,10.212035784951521,"(10+)",null,6.248950052147956,118362.208878,230806.30731210002,33489.526800000007,21918.75,28000,49918.75,4800,null,4.1941399999999998E-3,null,8.7620886235647735,9.0345927093285994,9.3155717694904538,9.6052893787811406,9.9040173091997232,10.212035784951521,10.529633745314712,10.857109115682231,11.19476908703315,11.542930404095697,11.901919662472299,12.272073615005251,12.653739487670531,13.047275305295987,13.453050227409491,13.871444894532084,14.302851785240966,14.747675584337271,15,15,15,15,15,15,15,15,null,1.9380396888591636E-4,2.1030535126250705E-4,2.2828414774140834E-4,2.4787615005550671E-4,2.692298329528573E-4,2.9250755100455184E-4,3.1788684910484337E-4,3.4556189751153778E-4,3.757450633127347E-4,4.0866863134361465E-4,4.4458668882366728E-4,4.8377718935099025E-4,5.2654421338759394E-4,5.7322044401052371E-4,6.2416987850193704E-4,6.7979079832208888E-4,7.4051902216911271E-4,8.0683146919664956E-4,8.4615597931333639E-4,8.4615597931333639E-4,8.4615597931333639E-4,8.4615597931333639E-4,8.4615597931333639E-4,8.4615597931333639E-4,8.4615597931333639E-4,8.4615597931333639E-4,null,52.556769398395573,93.314174627527024,8.8156458018294117,84.498528825697605,0.5,2.7633989920447149E-5]
[null,52,9000,10556554,10424648,"AP003",3206,"ALBERT PARK",10.329800000000001,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,6.9117811469513493,"(6-7)",null,2.5651862042202236E-4,null,1.5,2.8703546981343919E-2,8.4498796368040363,"(8-9)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,1.03298E-2,null,7.3201766646404574,7.5333362831380759,7.7527029954040092,7.9784575486797848,8.2107859534696654,8.4498796368040363,8.6959355999657415,8.9491565808093245,9.2097512208069183,9.4779342369584292,9.7539265987076398,10.037955710010028,10.330255596702287,10.631067099327968,10.940638071578082,11.259223584510186,11.587086136714241,11.924495870598358,12.27173079497269,12.62907701411484,12.99682896350553,13.375289652428767,13.764770913636402,14.165593660282772,14.578088150341159,15,null,2.9750137716587181E-4,3.2055310477075881E-4,3.4550639846729419E-4,3.7252314074175049E-4,4.0177926219153568E-4,4.3346597557977583E-4,4.6779111916130046E-4,5.0498061900655135E-4,5.4528008091872515E-4,5.8895652348604538E-4,6.3630026484237602E-4,6.8762697683307926E-4,7.4327992150734201E-4,8.0363238619218129E-4,8.6909033485681436E-4,9.4009529505979014E-4,1.0171275014968779E-3,1.100709319047927E-3,1.1914089702696564E-3,1.2898445945136764E-3,1.396688668281494E-3,1.5126728190787469E-3,1.638593067919043E-3,1.7753155387748298E-3,1.9237826767019859E-3,2.0840081721427758E-3,null,83.351286537515506,140.84726728372979,22.114951782849865,118.73231550087993,0.5,6.8060100301905747E-5]
[null,53,9000,52905211,52905210,"AP003",3206,"ALBERT PARK",2.5325266666666666,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2010,null,"Urban",2.6040299999999998,60,1.3,1,46.153846153846153,14,5.1954397577298035E-2,1.0348064304663689,null,3.5,"(3-4)",null,1.6686094498497971E-5,null,1.2142857142857142,8.5571948950843829E-2,6.3710647807651659,"(6-7)",null,4.8068846554984264,118362.208878,177543.31331699999,33489.526800000007,21918.75,28000,49918.75,4800,null,2.5325266666666665E-3,null,4.1533152319244442,4.5243721463990019,4.9285792616387409,5.3688982144381896,5.8485552340317462,6.3710647807651659,6.9402552966444233,7.5602972564369519,8.2357337248564519,8.9715136437246201,9.7730280930057525,10.646149791399839,11.597276125916084,12.633376025705768,13.762041023600277,14.99154087948367,15,15,15,15,15,15,15,15,15,15,null,1.8174121511181433E-5,2.2151920698528971E-5,2.7127844061310913E-5,3.3367690939987246E-5,4.1210557033571172E-5,5.1089484458570582E-5,6.3558009221674643E-5,7.9324305118622616E-5,9.9295115316090502E-5,1.2463229825238509E-4,1.5682563472433562E-4,1.9778660200756487E-4,2.4996918821632296E-4,3.1652558581197305E-4,4.0150688345709176E-4,5.1012182048281471E-4,5.1093015058402262E-4,5.1093015058402262E-4,5.1093015058402262E-4,5.1093015058402262E-4,5.1093015058402262E-4,5.1093015058402262E-4,5.1093015058402262E-4,5.1093015058402262E-4,5.1093015058402262E-4,5.1093015058402262E-4,null,4.4343561458183611,13.577111717723433,4.4343561458183611,9.1427555719050719,0.5,1.6686094498497971E-5]
[null,54,9000,10443341,10424642,"AP003",3206,"ALBERT PARK",3.0199500000000001,3,"xlpe","c (Cu)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2003,null,"Urban",2.6040299999999998,55,1.3,1,42.307692307692307,21,5.6677524629779673E-2,1.643915401988411,null,3.5,"(3-4)",null,1.9897587553170464E-5,null,1.2142857142857142,7.6310201923737775E-2,5.9711192086025182,"(5-6)",null,6.4091795406645691,118362.208878,236724.41775600001,100468.58040000002,21918.75,28000,49918.75,4800,null,3.01995E-3,null,4.0770894850398776,4.4003917641461863,4.74933104829221,5.1259402833304266,5.5324136222758824,5.9711192086025182,6.4446129732206803,6.9556535255179908,7.5072182252198907,8.1025205287056998,8.7450287108410709,9.4384860714016465,10.18693274381199,10.99472923325914,11.866581821315513,12.807569985080402,13.823175990585957,14.919316832881041,15,15,15,15,15,15,15,15,null,2.0776631957353308E-5,2.4757992993306952E-5,2.9615493758960585E-5,3.5553845653861271E-5,4.2827309653911042E-5,5.1751953326861056E-5,6.2720982119177443E-5,7.6223922923067064E-5,9.2870635969894365E-5,1.1342137973292579E-4,1.3882446571810114E-4,1.702634320607042E-4,2.0921615719099909E-4,2.5752895319707431E-4,3.1750945521240504E-4,3.9204309879876519E-4,4.8473920291871572E-4,6.0011421583850517E-4,6.0926644073095078E-4,6.0926644073095078E-4,6.0926644073095078E-4,6.0926644073095078E-4,6.0926644073095078E-4,6.0926644073095078E-4,6.0926644073095078E-4,6.0926644073095078E-4,null,7.7980983220501034,20.282198475813324,7.7980983220501034,12.484100153763221,0.5,1.9897587553170464E-5]
[null,55,9000,10443334,10424648,"AP003",3206,"ALBERT PARK",39.182600000000001,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,6.9117811469513493,"(6-7)",null,9.7301656339405737E-4,null,1.5,2.8703546981343919E-2,8.4498796368040363,"(8-9)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,3.9182599999999998E-2,null,7.3201766646404574,7.5333362831380759,7.7527029954040092,7.9784575486797848,8.2107859534696654,8.4498796368040363,8.6959355999657415,8.9491565808093245,9.2097512208069183,9.4779342369584292,9.7539265987076398,10.037955710010028,10.330255596702287,10.631067099327968,10.940638071578082,11.259223584510186,11.587086136714241,11.924495870598358,12.27173079497269,12.62907701411484,12.99682896350553,13.375289652428767,13.764770913636402,14.165593660282772,14.578088150341159,15,null,1.1284707797769064E-3,1.2159097061889613E-3,1.3105615799516542E-3,1.413040447484725E-3,1.5240136419626773E-3,1.6442064642831539E-3,1.7744072785193877E-3,1.9154730587510019E-3,2.0683354274628777E-3,2.2340072292923699E-3,2.4135896878170809E-3,2.6082801973377812E-3,2.8193808062550656E-3,3.0483074536984027E-3,3.2966000265794702E-3,3.5659333102489627E-3,3.8581289124815167E-3,4.175168247645385E-3,4.5192066756847022E-3,4.8925888990098134E-3,5.2978657296178502E-3,5.7378123488194257E-3,6.2154481929025431E-3,6.7340586100019979E-3,7.2972184464503882E-3,7.9049796323066787E-3,null,316.16489379125005,534.25643623995336,83.885584399184211,450.37085184076915,0.5,2.5816295437370055E-4]
[null,56,9000,10583879,10424650,"AP003",3206,"ALBERT PARK",91.763099999999994,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,6.9117811469513493,"(6-7)",null,2.2787414875068326E-3,null,1.5,2.8703546981343919E-2,8.4498796368040363,"(8-9)",null,5.2875731210482693,118362.208878,195297.64464870002,33489.526800000007,21918.75,28000,49918.75,4800,null,9.17631E-2,null,7.3201766646404574,7.5333362831380759,7.7527029954040092,7.9784575486797848,8.2107859534696654,8.4498796368040363,8.6959355999657415,8.9491565808093245,9.2097512208069183,9.4779342369584292,9.7539265987076398,10.037955710010028,10.330255596702287,10.631067099327968,10.940638071578082,11.259223584510186,11.587086136714241,11.924495870598358,12.27173079497269,12.62907701411484,12.99682896350553,13.375289652428767,13.764770913636402,14.165593660282772,14.578088150341159,15,null,2.6428051485033214E-3,2.847581425428335E-3,3.0692499557778623E-3,3.3092487963173852E-3,3.5691407979252365E-3,3.8506245681159874E-3,4.1555464042585845E-3,4.4859132838932095E-3,4.8439070062685687E-3,5.2318995876301901E-3,5.6524700219517743E-3,6.1084225287838627E-3,6.6028064207700413E-3,7.138937735231248E-3,7.7204227871303741E-3,8.351183814798064E-3,9.0354869051296402E-3,9.7779724016657469E-3,1.058368801716892E-2,1.1458124892139045E-2,1.2407256862318881E-2,1.3437583221785994E-2,1.4556175293883901E-2,1.5770727150201221E-2,1.7089610848271215E-2,1.8512948004913429E-2,null,646.03670515900592,1091.6748650985239,171.40791915805826,920.26694594046569,0.5,6.046008431928794E-4]
[null,57,9000,10578235,10424638,"AP003",3207,"PORT MELBOURNE",73.870099999999994,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,50,1.3,1.05,36.630036630036628,61,6.5462540947395523E-2,5.5,null,9.4783333333333335,"(9-10)",null,4.2122019548385872E-3,null,1.5,3.2154706804924577E-2,11.870916768600193,"(10+)",null,5.2875731210482693,118362.208878,195297.64464870002,33489.526800000007,21918.75,28000,49918.75,4800,null,7.3870099999999994E-2,null,10.107906159528,10.438204788097428,10.779296669227085,11.131534496784735,11.495282489705655,11.870916768600193,12.258825744667853,12.659410521320002,13.073085308926526,13.500277853115245,13.941429877067005,14.396997538263728,14.867451900161763,15,15,15,15,15,15,15,15,15,15,15,15,15,null,5.0106856222321252E-3,5.4675978015593244E-3,5.9679750124046636E-3,6.5160467394749537E-3,7.1164598120516268E-3,7.7743199546316108E-3,8.4952374984826329E-3,9.2853776723883768E-3,1.015151593301269E-2,1.1101098841720223E-2,1.2142311045785332E-2,1.3284148978173115E-2,1.4536501952010068E-2,1.4903085449573472E-2,1.4903085449573472E-2,1.4903085449573472E-2,1.4903085449573472E-2,1.4903085449573472E-2,1.4903085449573472E-2,1.4903085449573472E-2,1.4903085449573472E-2,1.4903085449573472E-2,1.4903085449573472E-2,1.4903085449573472E-2,1.4903085449573472E-2,1.4903085449573472E-2,null,1194.1841965345293,2204.0657398749499,137.98487767956487,2066.0808621953852,0.5,4.8670897939086976E-4]
[null,58,9000,10443313,10424639,"AP003",3206,"ALBERT PARK",90.065399999999997,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,6.9117811469513493,"(6-7)",null,2.2365827175509314E-3,null,1.5,2.8703546981343919E-2,8.4498796368040363,"(8-9)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,9.006539999999999E-2,null,7.3201766646404574,7.5333362831380759,7.7527029954040092,7.9784575486797848,8.2107859534696654,8.4498796368040363,8.6959355999657415,8.9491565808093245,9.2097512208069183,9.4779342369584292,9.7539265987076398,10.037955710010028,10.330255596702287,10.631067099327968,10.940638071578082,11.259223584510186,11.587086136714241,11.924495870598358,12.27173079497269,12.62907701411484,12.99682896350553,13.375289652428767,13.764770913636402,14.165593660282772,14.578088150341159,15,null,2.593910872910909E-3,2.7948986042731026E-3,3.0124660671567919E-3,3.2480247129820566E-3,3.5031084784783377E-3,3.7793845453912693E-3,4.078665052925535E-3,4.4029198477291568E-3,4.7542903637996228E-3,5.1351047329454662E-3,5.5478942354290038E-3,5.995411210213364E-3,6.4806485549117453E-3,7.0068609571679284E-3,7.5775880118698243E-3,8.1966793924062448E-3,8.8683222592225303E-3,9.5970711053243191E-3,1.038788025624162E-2,1.1246139261429266E-2,1.21777114352882E-2,1.3188975829101722E-2,1.4286872940362422E-2,1.547895449340457E-2,1.6773437655156442E-2,1.8170441792416885E-2,null,726.73884901120528,1228.045602704412,192.81999441451779,1035.2256082898941,0.5,5.9341518303657973E-4]
[null,59,9000,10577057,10424642,"AP003",3206,"ALBERT PARK",56.578499999999998,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1994,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,30,3.8965798182973528E-2,1.6093441969527158,null,3.5,"(3-4)",null,3.7277956832962631E-4,null,1.2142857142857142,5.3417141346616445E-2,5.0869729986879877,"(5-6)",null,6.4091795406645691,118362.208878,236724.41775600001,100468.58040000002,21918.75,28000,49918.75,4800,null,5.6578499999999997E-2,null,3.8946244305256617,4.1083208492553389,4.3337427013849528,4.5715333565565084,4.8223714858360323,5.0869729986879877,5.3660930862306699,5.6605283766041783,5.9711192086025191,6.2987520300589699,6.6443619278298351,7.0089352965973628,7.3935126541087595,7.7991916108862043,8.2271300028835999,8.6785491960309145,9.1547375720974653,9.6570542058230977,10.186932743811992,10.745885496259779,11.335507753191999,11.957482337532774,12.613584407998458,13.305686525524067,14.035763997682388,14.80590051634918,null,3.7277956875244114E-4,3.9606198479389413E-4,4.4771619170845171E-4,5.0706916926576023E-4,5.7533686164313788E-4,6.5393398979537618E-4,7.445072501539138E-4,8.4897413490268013E-4,9.6956833434454562E-4,1.1088928469603851E-3,1.2699821163355514E-3,1.4563747411134259E-3,1.6721985703137719E-3,1.922270308507743E-3,2.2122121214302459E-3,2.5485881619720448E-3,2.9390644400856562E-3,3.392596050817917E-3,3.9196464675345438E-3,4.5324444201315728E-3,5.2452848314088838E-3,6.0748814031901348E-3,7.0407797558178541E-3,8.1658415639030927E-3,9.4768119370610537E-3,1.1004984413050352E-2,null,146.0966923009029,256.28441282865043,146.0966923009029,110.18772052774753,0.5,3.7277956832962631E-4]
[null,60,9000,10570815,10424636,"AP003",3207,"PORT MELBOURNE",212.11799999999999,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,50,1.3,1,38.46153846153846,61,6.2345277092757639E-2,5.5,null,9.4783333333333335,"(9-10)",null,1.2095338360939695E-2,null,1.5,3.2154706804924577E-2,11.870916768600193,"(10+)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,0.212118,null,10.107906159528,10.438204788097428,10.779296669227085,11.131534496784735,11.495282489705655,11.870916768600193,12.258825744667853,12.659410521320002,13.073085308926526,13.500277853115245,13.941429877067005,14.396997538263728,14.867451900161763,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.4388184296713203E-2,1.5700207668206224E-2,1.7137040882322516E-2,1.8710828904847134E-2,2.0434915106555519E-2,2.2323960575883182E-2,2.4394075379661585E-2,2.6662962972998246E-2,2.915007908042342E-2,3.1876806503687016E-2,3.4866647458307122E-2,3.8145435202499044E-2,4.1741566899956437E-2,4.2794211452165706E-2,4.2794211452165706E-2,4.2794211452165706E-2,4.2794211452165706E-2,4.2794211452165706E-2,4.2794211452165706E-2,4.2794211452165706E-2,4.2794211452165706E-2,4.2794211452165706E-2,4.2794211452165706E-2,4.2794211452165706E-2,4.2794211452165706E-2,4.2794211452165706E-2,null,3930.1708851866879,7253.784654856232,454.12102289246127,6799.663631963771,0.5,1.3975848860422893E-3]
[null,61,9000,10591225,10432944,"AP003",3207,"PORT MELBOURNE",105.396,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,50,1.3,1.05,36.630036630036628,61,6.5462540947395523E-2,5.5,null,9.4783333333333335,"(9-10)",null,6.0098637639879699E-3,null,1.5,3.2154706804924577E-2,11.870916768600193,"(10+)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,0.105396,null,10.107906159528,10.438204788097428,10.779296669227085,11.131534496784735,11.495282489705655,11.870916768600193,12.258825744667853,12.659410521320002,13.073085308926526,13.500277853115245,13.941429877067005,14.396997538263728,14.867451900161763,15,15,15,15,15,15,15,15,15,15,15,15,15,null,7.1491201696055251E-3,7.8010309704893664E-3,8.514956584699385E-3,9.2969315345952184E-3,1.0153585799274582E-2,1.1092204097982179E-2,1.2120791110206641E-2,1.324814322925034E-2,1.4483927506200825E-2,1.5838768507446786E-2,1.7324343881781546E-2,1.8953489513396267E-2,2.0740315225430225E-2,2.1263347335975527E-2,2.1263347335975527E-2,2.1263347335975527E-2,2.1263347335975527E-2,2.1263347335975527E-2,2.1263347335975527E-2,2.1263347335975527E-2,2.1263347335975527E-2,2.1263347335975527E-2,2.1263347335975527E-2,2.1263347335975527E-2,2.1263347335975527E-2,2.1263347335975527E-2,null,1952.8012267470756,3604.2197620344691,225.64110225805379,3378.5786597764154,0.5,6.9442412548351921E-4]
[null,62,9000,42026002,42026001,"AP003",3206,"ALBERT PARK",2.2630499999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2010,null,"Urban",2.6040299999999998,50,1.3,1,38.46153846153846,14,6.2345277092757639E-2,1.1968423321637518,null,5.5,"(5-6)",null,3.1633030684242202E-5,null,1.5,8.3127036123676848E-2,9.8417874412787878,"(9-10)",null,5.2875731210482693,118362.208878,195297.64464870002,33489.526800000007,21918.75,28000,49918.75,4800,null,2.26305E-3,null,6.4948019988072003,7.0577704447984324,7.6695369097654549,8.3343311985453177,9.0567497548127758,9.8417874412787878,10.694872074591753,11.621901953718739,12.629286641281059,13.723991279809777,14.913584749327507,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.7936080694300759E-5,5.9304402934181138E-5,7.358828110554333E-5,9.1564377606768898E-5,1.1422096017643371E-4,1.4281636579603502E-4,1.7895376148740699E-4,2.2467677075539903E-4,2.825918199597667E-4,3.5602470700549726E-4,4.4922100783286443E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,4.5656398903828812E-4,null,8.9681515123510884,40.489285337035668,4.2272404861065489,36.262044850929115,0.5,1.4910589748903927E-5]
[null,63,9000,163641806,10424639,"AP003",3206,"ALBERT PARK",6.4242800000000004,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2019,null,"Urban",2.6040299999999998,60,1.3,1,46.153846153846153,5,5.1954397577298035E-2,0.64831720230323164,null,3.5,"(3-4)",null,4.2327745083886139E-5,null,1.2142857142857142,8.5571948950843829E-2,6.3710647807651659,"(6-7)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,6.4242800000000001E-3,null,4.1533152319244442,4.5243721463990019,4.9285792616387409,5.3688982144381896,5.8485552340317462,6.3710647807651659,6.9402552966444233,7.5602972564369519,8.2357337248564519,8.9715136437246201,9.7730280930057525,10.646149791399839,11.597276125916084,12.633376025705768,13.762041023600277,14.99154087948367,15,15,15,15,15,15,15,15,15,15,null,4.6102434725999333E-5,5.6192948717280652E-5,6.8815412031014543E-5,8.4644079911738181E-5,1.0453913904412879E-4,1.295990907173755E-4,1.612280940046515E-4,2.0122257885568759E-4,2.5188268768062489E-4,3.1615571577403562E-4,3.9782080161585194E-4,5.0172680440817687E-4,6.340987747971168E-4,8.0293290380100335E-4,1.0185056193902765E-3,1.2940299709478559E-3,1.2960804681729937E-3,1.2960804681729937E-3,1.2960804681729937E-3,1.2960804681729937E-3,1.2960804681729937E-3,1.2960804681729937E-3,1.2960804681729937E-3,1.2960804681729937E-3,1.2960804681729937E-3,1.2960804681729937E-3,null,13.753668264586606,42.110981711041106,13.753668264586606,28.357313446454498,0.5,4.2327745083886139E-5]
[null,64,9000,10569894,10424636,"AP003",3206,"ALBERT PARK",19.617699999999999,3,"plyswsb","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1996,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,28,3.8965798182973528E-2,1.4886879604292571,null,3.5,"(3-4)",null,1.2925541924264713E-4,null,1.2142857142857142,5.7232651442803331E-2,5.2246694285956234,"(5-6)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,1.9617699999999998E-2,null,3.924458073990809,4.1556170405279369,4.4003917641461863,4.659584242032472,4.9340437107217614,5.2246694285956234,5.5324136222758824,5.8582846065671541,6.2033500881706649,6.5687406639938697,6.9556535255179908,7.3653563813607121,7.7991916108862043,8.2585806624716493,8.7450287108410709,9.2601295887260662,9.8055710090119081,10.383140094479202,10.99472923325914,11.6423422791876,12.328101117373318,13.054252616492096,13.823175990585957,14.637390594488016,15,15,null,1.2925541938925146E-4,1.4096041318971319E-4,1.6082878165029149E-4,1.8389331645013378E-4,2.1069864920104188E-4,2.4188544327736095E-4,2.7820768972914472E-4,3.2055316102294493E-4,3.6996760430030388E-4,4.2768336362025727E-4,4.9515324847360142E-4,5.7409061746077411E-4,6.6651682584749242E-4,7.7481739901669969E-4,9.0180854686931658E-4,1.0508159344044087E-3,1.2257679798319291E-3,1.4313063740831388E-3,1.6729170168824795E-3,1.9570851593449911E-3,2.2914792488313279E-3,2.6851688092599624E-3,3.1488826838518814E-3,3.695315146578111E-3,3.9578159420942637E-3,3.9578159420942637E-3,null,41.999311660478789,78.596488768839521,41.999311660478789,36.597177108360732,0.5,1.2925541924264713E-4]
[null,65,9000,10591239,10432945,"AP003",3207,"PORT MELBOURNE",0.90300000000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2004,null,"Urban",2.6040299999999998,50,1.3,0.95,40.485829959514177,20,5.9228013238119742E-2,1.6346244506973078,null,5.5,"(5-6)",null,1.262218099815325E-5,null,1.5,7.897068431749299E-2,9.5595712952133525,"(9-10)",null,4.8068846554984264,118362.208878,177543.31331699999,33489.526800000007,21918.75,28000,49918.75,4800,null,9.0300000000000005E-4,null,6.4410364130639897,6.9703131023490394,7.5430818317120432,8.1629164550340345,8.8336844990506709,9.5595712952133525,10.345106094528056,11.195190328318272,12.115128191248257,13.110659737432693,14.187996696139653,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.8727901391193022E-5,2.2915620386984033E-5,2.8116358773472563E-5,3.458468533669372E-5,4.2640606290520215E-5,5.2686624341925934E-5,6.5229284939888248E-5,8.0906396829226367E-5,1.0052142926304902E-4,1.2508698736864109E-4,1.5587977258095002E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,1.8217771684301019E-4,null,3.3543646710038084,14.001554180882984,1.5811180400893365,12.420436140793647,0.5,5.9496089539604722E-6]
[null,66,9000,45305651,53703053,"AP003",3206,"ALBERT PARK",33.7699,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2010,null,"Urban",2.6040299999999998,60,1.3,1.05,43.956043956043949,14,5.4552117456162938E-2,1.0731330604403406,null,3.5,"(3-4)",null,2.2250022083538176E-4,null,1.2142857142857142,8.9850546398386022E-2,6.56476553868678,"(6-7)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,3.3769899999999999E-2,null,4.189008458970358,4.5828203598362753,5.0136548198072042,5.4849923580844973,6.0006407001513971,6.56476553868678,7.181924186336003,7.8571023922045784,8.5957546194986651,9.4038481096974884,10.287911089232413,11.255085508112916,12.313184736551293,13.47075668569134,14.737152862365164,15,15,15,15,15,15,15,15,15,15,15,null,2.4713195217951128E-4,3.0441126187771925E-4,3.7689904749182263E-4,4.688798920617532E-4,5.858880963254485E-4,7.3508003836115718E-4,9.2571898424788259E-4,1.1698066042276011E-3,1.4829059415748249E-3,1.8852142997235906E-3,2.4029624510553647E-3,3.070240028689308E-3,3.9313776426300826E-3,5.0440563911253265E-3,6.4833679322167806E-3,6.8129825913806966E-3,6.8129825913806966E-3,6.8129825913806966E-3,6.8129825913806966E-3,6.8129825913806966E-3,6.8129825913806966E-3,6.8129825913806966E-3,6.8129825913806966E-3,6.8129825913806966E-3,6.8129825913806966E-3,6.8129825913806966E-3,null,72.297596295345656,238.85153730810799,72.297596295345656,166.55394101276232,0.5,2.2250022083538176E-4]
[null,67,9000,10443291,10424649,"AP003",3206,"ALBERT PARK",33.8889,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2017,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,7,3.8965798182973528E-2,0.6567928590233727,null,3.5,"(3-4)",null,2.2328427782931457E-4,null,1.2142857142857142,6.4178961713132879E-2,5.4849923580844973,"(5-6)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,3.38889E-2,null,3.979359560582143,4.2431242683197974,4.5243721463990019,4.8242620353932857,5.1440295875441207,5.4849923580844973,5.848555234031747,6.2362162228181539,6.6495726246105615,7.090327613751108,7.5602972564369519,8.0614179935543007,8.5957546194986669,9.1655087898569185,9.7730280930057543,10.420815723004802,11.11154079364009,11.848049336115393,12.633376025705768,13.470756685691343,14.363641620091855,15,15,15,15,15,null,2.2328427808256853E-4,2.5541528020617211E-4,2.9642500323539015E-4,3.4493208365560468E-4,4.023873859938721E-4,4.7053215360695616E-4,5.5145735073075552E-4,6.4767529471719727E-4,7.6220614602950942E-4,8.9868236301004047E-4,1.0614748816338191E-3,1.2558455714620218E-3,1.4881314769494467E-3,1.7659675134459529E-3,2.0985556924479399E-3,2.4969906527494111E-3,2.9746533359438763E-3,3.5476871423816615E-3,4.2355739294709788E-3,5.061830879961364E-3,6.0548537091043219E-3,6.8369905075538065E-3,6.8369905075538065E-3,6.8369905075538065E-3,6.8369905075538065E-3,6.8369905075538065E-3,null,72.552362047069721,152.8912803733333,72.552362047069721,80.338918326263581,0.5,2.2328427782931457E-4]
[null,68,9000,10443306,10424649,"AP003",3206,"ALBERT PARK",23.742100000000004,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1996,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,28,3.8965798182973528E-2,1.4886879604292571,null,3.5,"(3-4)",null,1.5642991223236428E-4,null,1.2142857142857142,5.7232651442803331E-2,5.2246694285956234,"(5-6)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,2.3742100000000006E-2,null,3.924458073990809,4.1556170405279369,4.4003917641461863,4.659584242032472,4.9340437107217614,5.2246694285956234,5.5324136222758824,5.8582846065671541,6.2033500881706649,6.5687406639938697,6.9556535255179908,7.3653563813607121,7.7991916108862043,8.2585806624716493,8.7450287108410709,9.2601295887260662,9.8055710090119081,10.383140094479202,10.99472923325914,11.6423422791876,12.328101117373318,13.054252616492096,13.823175990585957,14.637390594488016,15,15,null,1.5642991240979055E-4,1.7059574904252237E-4,1.9464121771764205E-4,2.2255481062972328E-4,2.5499566203969162E-4,2.9273912756518008E-4,3.3669771636421849E-4,3.8794584504416236E-4,4.4774911727971415E-4,5.1759896355885312E-4,5.9925363016995355E-4,6.9478669002051444E-4,8.0664446550583182E-4,9.3771401179518449E-4,1.0914036151345981E-3,1.2717381240524078E-3,1.4834718623471484E-3,1.7322223840776085E-3,2.0246289374659379E-3,2.368540224475078E-3,2.7732368969694853E-3,3.2496952439037691E-3,3.8108997266896615E-3,4.4722134471203148E-3,4.7899020720469912E-3,4.7899020720469912E-3,null,50.829192890820714,95.120513413838793,50.829192890820714,44.291320523018079,0.5,1.5642991223236428E-4]
[null,69,9000,10542834,10424638,"AP003",3206,"ALBERT PARK",218.84899999999999,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2003,null,"Urban",2.6040299999999998,55,1.3,1.05,40.293040293040285,21,5.9511400861268667E-2,1.7447167778538402,null,3.5,"(3-4)",null,1.4419335215562518E-3,null,1.2142857142857142,7.6310201923737775E-2,5.9711192086025182,"(5-6)",null,5.2875731210482693,118362.208878,195297.64464870002,33489.526800000007,21918.75,28000,49918.75,4800,null,0.21884899999999999,null,4.0770894850398776,4.4003917641461863,4.74933104829221,5.1259402833304266,5.5324136222758824,5.9711192086025182,6.4446129732206803,6.9556535255179908,7.5072182252198907,8.1025205287056998,8.7450287108410709,9.4384860714016465,10.18693274381199,10.99472923325914,11.866581821315513,12.807569985080402,13.823175990585957,14.919316832881041,15,15,15,15,15,15,15,15,null,1.5056358970296905E-3,1.7941561974841413E-3,2.1461683781700907E-3,2.5765074148584861E-3,3.1035990299338656E-3,3.7503479308035616E-3,4.5452488338548203E-3,5.523776654510937E-3,6.7301265952666141E-3,8.2193928817268745E-3,1.0060297520800249E-2,1.2338608865396132E-2,1.516142544912762E-2,1.8662545366057885E-2,2.3009197756181269E-2,2.8410483659997997E-2,3.5127962323733185E-2,4.3488930618732428E-2,4.4152171819906903E-2,4.4152171819906903E-2,4.4152171819906903E-2,4.4152171819906903E-2,4.4152171819906903E-2,4.4152171819906903E-2,4.4152171819906903E-2,4.4152171819906903E-2,null,408.79669169657416,1063.2458446697324,408.79669169657416,654.44915297315822,0.5,1.4419335215562518E-3]
[null,70,9000,10570808,53703053,"AP003",3206,"ALBERT PARK",66.808199999999999,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2004,null,"Urban",2.6040299999999998,55,1.3,1,42.307692307692307,20,5.6677524629779673E-2,1.5533335703195206,null,3.5,"(3-4)",null,4.4018013833663569E-4,null,1.2142857142857142,8.0125712019924675E-2,6.1327480982761085,"(6-7)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,6.6808199999999998E-2,null,4.1083208492553389,4.4510503612197674,4.8223714858360331,5.2246694285956234,5.6605283766041783,6.1327480982761085,6.644361927829836,7.1986562501082201,7.7991916108862052,8.4498255882691033,9.1547375720974653,9.9184556105306356,10.745885496259779,11.642342279187602,12.613584407998461,13.665850719929528,14.805900516349187,15,15,15,15,15,15,15,15,15,null,4.6767214211241795E-4,5.6248687101726131E-4,6.7936089009123786E-4,8.2374238935056538E-4,1.002473268103701E-3,1.2241534547753495E-3,1.4996017784948132E-3,1.8424392082271098E-3,2.2698272174915737E-3,2.8034028488027663E-3,3.4704632488689264E-3,4.3054666676633595E-3,5.3519349807618468E-3,6.6648657458597141E-3,8.313790964458773E-3,1.0386656770522435E-2,1.2994745347860963E-2,1.3478366935095451E-2,1.3478366935095451E-2,1.3478366935095451E-2,1.3478366935095451E-2,1.3478366935095451E-2,1.3478366935095451E-2,1.3478366935095451E-2,1.3478366935095451E-2,1.3478366935095451E-2,null,143.02891843975587,397.76748015903422,143.02891843975587,254.73856171927835,0.5,4.4018013833663569E-4]
[null,71,9000,10516750,10424645,"AP003",3206,"ALBERT PARK",1.6156499999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,0.95,64.777327935222672,61,3.7017508273824849E-2,4.7822962785006977,null,8.2414905866162034,"(8-9)",null,6.3463275868907347E-5,null,1.5,3.0626539940497747E-2,10.212035784951521,"(10+)",null,5.2875731210482693,118362.208878,195297.64464870002,33489.526800000007,21918.75,28000,49918.75,4800,null,1.6156499999999997E-3,null,8.7620886235647735,9.0345927093285994,9.3155717694904538,9.6052893787811406,9.9040173091997232,10.212035784951521,10.529633745314712,10.857109115682231,11.19476908703315,11.542930404095697,11.901919662472299,12.272073615005251,12.653739487670531,13.047275305295987,13.453050227409491,13.871444894532084,14.302851785240966,14.747675584337271,15,15,15,15,15,15,15,15,null,7.4656397337840579E-5,8.1012994503585836E-5,8.7938715278556827E-5,9.5485868816295937E-5,1.037116499712179E-4,1.1267860032819699E-4,1.2245511302823466E-4,1.3311598556903584E-4,1.44743025159203E-4,1.5742571164298544E-4,1.7126192349276801E-4,1.8635873289278072E-4,2.0283327651429519E-4,2.2081370921466677E-4,2.404402485853249E-4,2.6186631903300382E-4,2.8525980491054826E-4,3.1080442312549572E-4,3.2595285516878112E-4,3.2595285516878112E-4,3.2595285516878112E-4,3.2595285516878112E-4,3.2595285516878112E-4,3.2595285516878112E-4,3.2595285516878112E-4,3.2595285516878112E-4,null,17.992214503367627,31.945050377362509,3.0179364536258784,28.927113923736631,0.5,1.0645056153340238E-5]
[null,72,9000,10591218,10432944,"AP003",3207,"PORT MELBOURNE",238.08900000000003,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2004,null,"Urban",2.6040299999999998,55,1.3,1.05,40.293040293040285,20,5.9511400861268667E-2,1.6439154019884115,null,3.5,"(3-4)",null,1.5687003834324417E-3,null,1.2142857142857142,8.0125712019924675E-2,6.1327480982761085,"(6-7)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,0.23808900000000002,null,4.1083208492553389,4.4510503612197674,4.8223714858360331,5.2246694285956234,5.6605283766041783,6.1327480982761085,6.644361927829836,7.1986562501082201,7.7991916108862052,8.4498255882691033,9.1547375720974653,9.9184556105306356,10.745885496259779,11.642342279187602,12.613584407998461,13.665850719929528,14.805900516349187,15,15,15,15,15,15,15,15,15,null,1.6666755374849717E-3,2.004573340302968E-3,2.4210853601942992E-3,2.9356276884886399E-3,3.5725832746510465E-3,4.3626002780198878E-3,5.3442345077408405E-3,6.566027952370883E-3,8.0891401412603748E-3,9.9906804983310709E-3,1.2367929752035735E-2,1.5343689149495146E-2,1.907306060685077E-2,2.3752042721791541E-2,2.9628431493993631E-2,3.7015646639737582E-2,4.6310272169088063E-2,4.8033787846550886E-2,4.8033787846550886E-2,4.8033787846550886E-2,4.8033787846550886E-2,4.8033787846550886E-2,4.8033787846550886E-2,4.8033787846550886E-2,4.8033787846550886E-2,4.8033787846550886E-2,null,509.72204253973371,1417.5514619999385,509.72204253973371,907.8294194602048,0.5,1.5687003834324417E-3]
[null,73,9000,10443284,10424649,"AP003",3206,"ALBERT PARK",5.0949099999999996,3,"SWA","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,6.9117811469513493,"(6-7)",null,1.2652125736939396E-4,null,1.5,2.8703546981343919E-2,8.4498796368040363,"(8-9)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,5.0949099999999994E-3,null,7.3201766646404574,7.5333362831380759,7.7527029954040092,7.9784575486797848,8.2107859534696654,8.4498796368040363,8.6959355999657415,8.9491565808093245,9.2097512208069183,9.4779342369584292,9.7539265987076398,10.037955710010028,10.330255596702287,10.631067099327968,10.940638071578082,11.259223584510186,11.587086136714241,11.924495870598358,12.27173079497269,12.62907701411484,12.99682896350553,13.375289652428767,13.764770913636402,14.165593660282772,14.578088150341159,15,null,1.4673495532693486E-4,1.5810463116687512E-4,1.7041220591056957E-4,1.8373752395947179E-4,1.9816735858702749E-4,2.137960206045766E-4,2.307260209225833E-4,2.4906879180455266E-4,2.6894547203949943E-4,2.9048776172571465E-4,3.1383885286724518E-4,3.3915444253873486E-4,3.6660383597813813E-4,3.9637114762477549E-4,4.2865660883708608E-4,4.6367799180556016E-4,5.0167216002744072E-4,5.4289675663715393E-4,5.8763204289691707E-4,6.3618290025302263E-4,6.8888101056303755E-4,7.4608723040644521E-4,8.0819417681575727E-4,8.7562904331732136E-4,9.4885666686244795E-4,1.0278837999120939E-3,null,41.110893075650353,69.469316981601537,10.907635093415129,58.561681888186406,0.5,3.3568906041664175E-5]
[null,74,9000,154352952,10424649,"AP003",3206,"ALBERT PARK",69.265500000000003,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1996,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,28,3.8965798182973528E-2,1.4886879604292571,null,3.5,"(3-4)",null,4.5637058582563577E-4,null,1.2142857142857142,5.7232651442803331E-2,5.2246694285956234,"(5-6)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,6.9265500000000008E-2,null,3.924458073990809,4.1556170405279369,4.4003917641461863,4.659584242032472,4.9340437107217614,5.2246694285956234,5.5324136222758824,5.8582846065671541,6.2033500881706649,6.5687406639938697,6.9556535255179908,7.3653563813607121,7.7991916108862043,8.2585806624716493,8.7450287108410709,9.2601295887260662,9.8055710090119081,10.383140094479202,10.99472923325914,11.6423422791876,12.328101117373318,13.054252616492096,13.823175990585957,14.637390594488016,15,15,null,4.5637058634326143E-4,4.9769817561651371E-4,5.6784872719015307E-4,6.4928419287565541E-4,7.4392753922400542E-4,8.5404079842836046E-4,9.8228613613900086E-4,1.1317980688273751E-3,1.3062688845105544E-3,1.5100497011800024E-3,1.7482700485861365E-3,2.0269793943086729E-3,2.353314669953129E-3,2.7356986064416937E-3,3.1840745807702564E-3,3.7101847364618989E-3,4.3278993973324348E-3,5.05360728597418E-3,5.9066778283322404E-3,6.9100089258481122E-3,8.0906760685465848E-3,9.4807016193435498E-3,1.1117966608641306E-2,1.3047291542092405E-2,1.3974120316710435E-2,1.3974120316710435E-2,null,148.2897241684241,277.50577757933166,148.2897241684241,129.21605341090756,0.5,4.5637058582563577E-4]
[null,75,9000,10444063,10424644,"AP003",3205,"SOUTH MELBOURNE",77.022199999999998,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2010,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,14,3.8965798182973528E-2,0.86275371932819189,null,3.5,"(3-4)",null,5.074772655301597E-4,null,1.2142857142857142,6.4178961713132879E-2,5.4849923580844973,"(5-6)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,7.7022199999999999E-2,null,3.979359560582143,4.2431242683197974,4.5243721463990019,4.8242620353932857,5.1440295875441207,5.4849923580844973,5.848555234031747,6.2362162228181539,6.6495726246105615,7.090327613751108,7.5602972564369519,8.0614179935543007,8.5957546194986669,9.1655087898569185,9.7730280930057543,10.420815723004802,11.11154079364009,11.848049336115393,12.633376025705768,13.470756685691343,14.363641620091855,15,15,15,15,15,null,5.0747726610575168E-4,5.8050414132933877E-4,6.7371044454664711E-4,7.8395663281306609E-4,9.145402099654228E-4,1.0694186486296603E-3,1.2533442619693882E-3,1.4720270083941026E-3,1.7323310647649848E-3,2.0425122296749655E-3,2.4125047029610381E-3,2.8542675853822975E-3,3.3822036195891776E-3,4.0136653303629475E-3,4.7695669158592845E-3,5.6751241100831155E-3,6.7607489228548711E-3,8.0631318401585411E-3,9.6265509447193507E-3,1.1504455748122842E-2,1.3761383619809876E-2,1.553901278208826E-2,1.553901278208826E-2,1.553901278208826E-2,1.553901278208826E-2,1.553901278208826E-2,null,164.8959553146255,347.48908271354196,164.8959553146255,182.59312739891647,0.5,5.074772655301597E-4]
[null,76,9000,10505593,10424640,"AP003",3206,"ALBERT PARK",5.7379500000000005,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1997,null,"Urban",2.6040299999999998,50,1.3,0.95,40.485829959514177,27,5.9228013238119742E-2,2.4744277987548622,null,5.5,"(5-6)",null,8.0205363741255197E-5,null,1.5,5.9207290686379525E-2,8.3244679760456748,"(8-9)",null,6.248950052147956,118362.208878,230806.30731210002,33489.526800000007,21918.75,28000,49918.75,4800,null,5.7379500000000003E-3,null,6.1914089233220411,6.5690548539227258,6.969735355598508,7.3948554255216603,7.8459057588810408,8.3244679760456748,8.8322201685599762,9.3709427834177745,9.9425248662485686,10.548970685307836,11.192406759498668,11.875089315068648,12.599412197129087,13.36791526373859,14.183293291985018,15,15,15,15,15,15,15,15,15,15,15,null,1.07687345316663E-4,1.2510766637870068E-4,1.4558210646750669E-4,1.696672785368342E-4,1.9802361838370511E-4,2.3143503344818451E-4,2.7083230505743161E-4,3.1732096548237244E-4,3.7221451036318633E-4,4.3707397317318641E-4,5.137550866470814E-4,6.04464492728523E-4,7.118267450313807E-4,8.3896418494064341E-4,9.8959217490686901E-4,1.1576153160125697E-3,1.1576153160125697E-3,1.1576153160125697E-3,1.1576153160125697E-3,1.1576153160125697E-3,1.1576153160125697E-3,1.1576153160125697E-3,1.1576153160125697E-3,1.1576153160125697E-3,1.1576153160125697E-3,1.1576153160125697E-3,null,25.58668075747623,73.831150860701655,12.060573759723582,61.770577100978073,0.5,3.7805712843164442E-5]
[null,77,9000,10443299,10424636,"AP003",3206,"ALBERT PARK",7.5860500000000002,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2001,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,23,3.8965798182973528E-2,1.2251535433452736,null,3.5,"(3-4)",null,4.9982315620367485E-5,null,1.2142857142857142,6.4178961713132879E-2,5.4849923580844973,"(5-6)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,7.5860500000000004E-3,null,3.979359560582143,4.2431242683197974,4.5243721463990019,4.8242620353932857,5.1440295875441207,5.4849923580844973,5.848555234031747,6.2362162228181539,6.6495726246105615,7.090327613751108,7.5602972564369519,8.0614179935543007,8.5957546194986669,9.1655087898569185,9.7730280930057543,10.420815723004802,11.11154079364009,11.848049336115393,12.633376025705768,13.470756685691343,14.363641620091855,15,15,15,15,15,null,4.9982315677058533E-5,5.7174859213725794E-5,6.635490959558533E-5,7.7213247795461051E-5,9.0074650682636913E-5,1.0532889659652718E-4,1.2344404909899845E-4,1.4498249189231265E-4,1.7062028965493601E-4,2.011705703021437E-4,2.3761177039733462E-4,2.8112176250599666E-4,3.3311909771967664E-4,3.9531285628558821E-4,4.6976291383593729E-4,5.5895281172565852E-4,6.6587788152277128E-4,7.9415183279670941E-4,9.4813569067344532E-4,1.1330937902065547E-3,1.355382528791163E-3,1.5304643065968077E-3,1.5304643065968077E-3,1.5304643065968077E-3,1.5304643065968077E-3,1.5304643065968077E-3,null,16.240888494674458,34.224802146901354,16.240888494674458,17.983913652226896,0.5,4.9982315620367485E-5]
[null,78,9000,45305661,10424637,"AP003",3206,"ALBERT PARK",32.716799999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2010,null,"Urban",2.6040299999999998,60,1.3,1.05,43.956043956043949,14,5.4552117456162938E-2,1.0731330604403406,null,3.5,"(3-4)",null,2.1556164587478843E-4,null,1.2142857142857142,8.9850546398386022E-2,6.56476553868678,"(6-7)",null,6.4091795406645691,118362.208878,236724.41775600001,33489.526800000007,21918.75,28000,49918.75,4800,null,3.2716799999999997E-2,null,4.189008458970358,4.5828203598362753,5.0136548198072042,5.4849923580844973,6.0006407001513971,6.56476553868678,7.181924186336003,7.8571023922045784,8.5957546194986651,9.4038481096974884,10.287911089232413,11.255085508112916,12.313184736551293,13.47075668569134,14.737152862365164,15,15,15,15,15,15,15,15,15,15,15,null,2.3942524713033305E-4,2.949183258641857E-4,3.6514561064677304E-4,4.5425807161424722E-4,5.6761742468471727E-4,7.1215687932313419E-4,8.9685083058703527E-4,1.1333266817252518E-3,1.4366621491125301E-3,1.8264246918467857E-3,2.3280270868047629E-3,2.974495896363991E-3,3.8087792992694647E-3,4.8867596331990644E-3,6.2811868547064083E-3,6.6005226206084112E-3,6.6005226206084112E-3,6.6005226206084112E-3,6.6005226206084112E-3,6.6005226206084112E-3,6.6005226206084112E-3,6.6005226206084112E-3,6.6005226206084112E-3,6.6005226206084112E-3,6.6005226206084112E-3,6.6005226206084112E-3,null,70.043026437021268,231.40305348259562,70.043026437021268,161.36002704557436,0.5,2.1556164587478843E-4]
[null,79,9000,10570822,10424652,"AP003",3207,"PORT MELBOURNE",4.5409300000000004,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,9.2815346830489549,"(9-10)",null,2.4474430099554714E-4,null,1.5,3.1925399879930198E-2,11.605796918187103,"(10+)",null,4.8068846554984264,118362.208878,177543.31331699999,33489.526800000007,21918.75,28000,49918.75,4800,null,4.5409300000000003E-3,null,9.8934973521353857,10.214447177360432,10.545808769693267,10.88791989187993,11.241129263852816,11.605796918187103,11.982294567088333,12.371005981285252,12.772327381214117,13.186667840893215,13.614449704899265,14.056109018870727,14.512095973976852,14.982875365805532,15,15,15,15,15,15,15,15,15,15,15,15,null,2.9065486459984983E-4,3.1689623502762903E-4,3.4561186420926237E-4,3.770405125548835E-4,4.1144431103574237E-4,4.4911106970240984E-4,4.9035681559529416E-4,5.3552858293097732E-4,5.8500748073655681E-4,6.3921206562215116E-4,6.986020501519968E-4,7.6368238032242059E-4,8.350077190082604E-4,9.1318737592870622E-4,9.1611988897445206E-4,9.1611988897445206E-4,9.1611988897445206E-4,9.1611988897445206E-4,9.1611988897445206E-4,9.1611988897445206E-4,9.1611988897445206E-4,9.1611988897445206E-4,9.1611988897445206E-4,9.1611988897445206E-4,9.1611988897445206E-4,9.1611988897445206E-4,null,65.041187161640323,119.35198077719058,7.9509926265591053,111.40098815063148,0.5,2.9918890129908893E-5]
[null,80,9000,10443348,10424641,"AP003",3206,"ALBERT PARK",131.34299999999999,3,"plysws","c (Cu)","300mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1993,null,"Urban",2.6040299999999998,80,1.3,1,61.538461538461533,31,3.8965798182973528E-2,1.673291363441366,null,3.5,"(3-4)",null,8.6538149373203792E-4,null,1.2142857142857142,5.1694007754790113E-2,5.0259828294919169,"(5-6)",null,6.4091795406645691,118362.208878,236724.41775600001,100468.58040000002,21918.75,28000,49918.75,4800,null,0.13134299999999999,null,3.8812256153677827,4.0871380905276746,4.3039749363962914,4.5323157287146794,4.7727707917263453,5.0259828294919169,5.2926286437507031,5.5734209429207633,5.8691102470727063,6.1804868939689506,6.508383151530321,6.8536754423763293,7.2172866863850222,7.6001887675337496,8.0034051316144019,8.4280135217664256,8.8751488591393635,9.3460062763845375,9.8418443120839569,10.36398827465478,10.913833784720559,11.492850505417564,12.102586070606785,12.744670221491205,13.420819162694961,14.132840149447617,null,8.6538149471357265E-4,9.0868106915217156E-4,1.0229198419294684E-3,1.1535814843990542E-3,1.3031682894732838E-3,1.4745772271414562E-3,1.671163549058324E-3,1.8968147862603126E-3,2.1560368537115143E-3,2.4540542596365998E-3,2.7969267491875166E-3,3.1916850988176369E-3,3.6464892290248739E-3,4.1708123296409997E-3,4.7756553061557641E-3,5.4737965723417395E-3,6.2800830508147011E-3,7.2117692191153724E-3,8.2889121777687865E-3,9.5348320458106938E-3,1.0976648540269876E-2,1.2645906406190037E-2,1.4579304476310322E-2,1.681954560510358E-2,1.9416327599574401E-2,2.2427498628018815E-2,null,339.15317403037358,577.90413822456367,339.15317403037358,238.75096419419009,0.5,8.6538149373203792E-4]
[null,81,9000,10578228,10424647,"AP003",3207,"PORT MELBOURNE",74.222300000000004,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1963,null,"Urban",2.6040299999999998,50,1.3,1.05,36.630036630036628,61,6.5462540947395523E-2,5.5,null,9.4783333333333335,"(9-10)",null,4.2322850131868792E-3,null,1.5,3.2154706804924577E-2,11.870916768600193,"(10+)",null,5.2875731210482693,118362.208878,195297.64464870002,33489.526800000007,21918.75,28000,49918.75,4800,null,7.4222300000000005E-2,null,10.107906159528,10.438204788097428,10.779296669227085,11.131534496784735,11.495282489705655,11.870916768600193,12.258825744667853,12.659410521320002,13.073085308926526,13.500277853115245,13.941429877067005,14.396997538263728,14.867451900161763,15,15,15,15,15,15,15,15,15,15,15,15,15,null,5.0345757141116564E-3,5.4936663725468982E-3,5.9964292963350894E-3,6.5471141356425932E-3,7.1503898750379311E-3,7.8113865822390096E-3,8.535741337613291E-3,9.3296487647006304E-3,1.0199916624383179E-2,1.1154026981956312E-2,1.2200203507692459E-2,1.3347485528010095E-2,1.4605809506588957E-2,1.497414081155809E-2,1.497414081155809E-2,1.497414081155809E-2,1.497414081155809E-2,1.497414081155809E-2,1.497414081155809E-2,1.497414081155809E-2,1.497414081155809E-2,1.497414081155809E-2,1.497414081155809E-2,1.497414081155809E-2,1.497414081155809E-2,1.497414081155809E-2,null,1199.8778624970698,2214.5743482778626,138.64276597156322,2075.9315823062993,0.5,4.8902952454434154E-4]
[null,82,9000,10542827,10428710,"AP003",3207,"PORT MELBOURNE",1.5363500000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1999,null,"Urban",2.6040299999999998,50,1.3,0.95,40.485829959514177,25,5.9228013238119742E-2,2.1980116371475438,null,5.5,"(5-6)",null,2.1475180261918877E-5,null,1.5,6.3943873941289878E-2,8.6051013689078744,"(8-9)",null,5.2875731210482693,118362.208878,195297.64464870002,33489.526800000007,21918.75,28000,49918.75,4800,null,1.5363500000000001E-3,null,6.2503398615694783,6.6630658339761002,7.1030451609317034,7.572077451338636,8.0720811468908416,8.6051013689078744,9.173318283315508,9.7790560179874504,10.424792168922004,11.113167934135973,11.846998916725555,12.629286641281059,13.463230830760029,14.352242494033801,15,15,15,15,15,15,15,15,15,15,15,15,null,2.9530319637900576E-5,3.4733801297862652E-5,4.0930550488886337E-5,4.8317630873722781E-5,5.7132115510294595E-5,6.7659327740364982E-5,8.0242795239218289E-5,9.5296275507503466E-5,1.1331828630788335E-4,1.3490966560350887E-4,1.6079479578064374E-4,1.9184726037656597E-4,2.2912086308202108E-4,2.7388713437440044E-4,3.0995430262653232E-4,3.0995430262653232E-4,3.0995430262653232E-4,3.0995430262653232E-4,3.0995430262653232E-4,3.0995430262653232E-4,3.0995430262653232E-4,3.0995430262653232E-4,3.0995430262653232E-4,3.0995430262653232E-4,3.0995430262653232E-4,3.0995430262653232E-4,null,6.0883407684322464,19.181820033875319,2.8698088512537492,16.312011182621568,0.5,1.0122571114526216E-5]
[null,83,9000,10572510,10424571,"AP005",3182,"ST KILDA",54.9178,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1963,null,"Urban",4.19923,50,1.1499999999999999,1,43.478260869565219,61,5.5151591274362526E-2,5.5,null,10,"(10+)",null,3.6184386101579089E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,7.3062621881888781,149921.30961,269858.35729799996,66979.053600000014,14612.5,39199.999999999993,53812.499999999993,4800,null,5.4917800000000003E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.3226395388025664E-3,4.7267679816223847E-3,5.1702061102639153E-3,5.6568603846729112E-3,6.1910306406840667E-3,6.7774500390767852E-3,7.421329094085315E-3,8.1284041994567017E-3,8.9049911131018449E-3,9.7580439087564825E-3,1.069521995531513E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,1.1079512090853892E-2,null,1430.9112259768278,2680.1420110286845,143.08868250731263,2537.0533285213719,0.5,3.6183769060001153E-4]
[null,84,9000,10553284,10430881,"AP005",3182,"ST KILDA",71.750699999999995,3,"SWA","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1994,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,30,3.4469744546476576E-2,1.4062761127071017,null,3.5,"(3-4)",null,4.7274485844178471E-4,null,1.2142857142857142,5.3417141346616445E-2,5.0869729986879877,"(5-6)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,56000,70612.5,4800,null,7.1750700000000001E-2,null,3.8946244305256617,4.1083208492553389,4.3337427013849528,4.5715333565565084,4.8223714858360323,5.0869729986879877,5.3660930862306699,5.6605283766041783,5.9711192086025191,6.2987520300589699,6.6443619278298351,7.0089352965973628,7.3935126541087595,7.7991916108862043,8.2271300028835999,8.6785491960309145,9.1547375720974653,9.6570542058230977,10.186932743811992,10.745885496259779,11.335507753191999,11.957482337532774,12.613584407998458,13.305686525524067,14.035763997682388,14.80590051634918,null,4.7274485897798242E-4,5.0227073274037421E-4,5.6777663169606143E-4,6.4304581852181995E-4,7.2962030733756289E-4,8.2929419340581844E-4,9.441557544582911E-4,1.0766366810919649E-3,1.2295696543219632E-3,1.4062556977367819E-3,1.6105429771831573E-3,1.846919008761404E-3,2.1206185734689389E-3,2.4377500326916855E-3,2.8054432030029984E-3,3.2320224932298951E-3,3.7272096453821492E-3,4.3023611701162303E-3,4.9707464460551406E-3,5.7478734829579155E-3,6.6518705577731721E-3,7.7039333509349725E-3,8.9288488741440675E-3,1.0355609432896625E-2,1.2018132157135424E-2,1.3956102320235635E-2,null,179.05702416376499,314.10378686836555,179.05702416376499,135.04676270460055,0.5,4.7274485844178471E-4]
[null,85,9000,83738256,10424587,"AP005",3182,"ST KILDA WEST",3.0179500000000004,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2013,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,11,4.5959659395302103E-2,0.82895374030133273,null,3.5,"(3-4)",null,1.9884410124701007E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,3.0179500000000001E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,2.0705245262329268E-5,2.4636333117073902E-5,2.9424615775163124E-5,3.52685592963814E-5,4.2414232645483184E-5,5.1166976770397324E-5,6.19059740923567E-5,7.5102445808516825E-5,9.1342387897808011E-5,1.1135498667207628E-4,1.3604814292006651E-4,1.6655289494264493E-4,2.0427898362610037E-4,2.50984370416967E-4,3.0886223083657048E-4,3.8064983862271082E-4,4.6976487464300528E-4,5.8047609801241754E-4,6.0886294634148678E-4,6.0886294634148678E-4,6.0886294634148678E-4,6.0886294634148678E-4,6.0886294634148678E-4,6.0886294634148678E-4,6.0886294634148678E-4,6.0886294634148678E-4,null,7.7935880876424397,20.054622575440547,7.7935880876424397,12.261034487798106,0.5,1.9884410124701007E-5]
[null,86,9000,10445175,10424570,"AP005",3182,"ST KILDA WEST",100.79,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1977,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,47,3.4469744546476576E-2,2.5267422205323342,null,3.8322257011407075,"(3-4)",null,6.640765077183566E-4,null,1.2617465287343868,3.4342685833515858E-2,4.8736568973464296,"(4-5)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,56000,70612.5,4800,null,0.10079,null,4.1046937217029065,4.248108456988021,4.3965339891051025,4.5501453913117293,4.7091238537859121,4.8736568973464296,5.0439385946403856,5.220169799058878,5.4025583816508069,5.5913194763142569,5.7866757335546746,5.9888575831091515,6.1981035057465972,6.4146603145643848,6.6387834461132913,6.8707372616940905,7.1107953591812372,7.3592408957413982,7.6163669218275265,7.882476726842417,8.1578841968794737,8.442914184962655,8.7379028942223158,9.0431982744588808,9.3591604325621844,9.6861620572704918,null,7.0413506510000725E-4,7.6169143132999656E-4,8.2460956515734434E-4,8.9341812430016986E-4,9.6869969189817716E-4,1.0510963954367789E-3,1.1413161192830236E-3,1.2401393741184297E-3,1.3484268933415227E-3,1.4671280340314077E-3,1.5972900683921985E-3,1.7400684608238001E-3,1.8967382359845542E-3,2.0687065545327639E-3,2.2575266257763666E-3,2.4649131003547011E-3,2.6927591014698268E-3,2.943155070238887E-3,3.2184096196334385E-3,3.5210726124051271E-3,3.8539607015903275E-3,4.2201855978835166E-3,4.6231853566413364E-3,5.0667590088262146E-3,5.5551048951534322E-3,6.0928631014362288E-3,null,315.91693308250615,500.03146532728431,315.91693308250615,184.11453224477816,0.5,6.640765077183566E-4]
[null,87,9000,10572489,10424579,"AP005",3182,"ST KILDA WEST",1.3552100000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,4.1656828966325924E-5,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,1.3552100000000004E-3,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,4.863627269541013E-5,5.257976798651901E-5,5.6861578793503546E-5,6.1511580836549269E-5,6.6562335068233024E-5,7.2049331752113113E-5,7.8011256890592439E-5,8.4490283058402237E-5,9.1532386887862734E-5,9.9187695659444557E-5,1.0751086567770447E-4,1.1656149536017916E-4,1.264045762372334E-4,1.3711098535629915E-4,1.4875802290671686E-4,1.6142999923405378E-4,1.7521887579807188E-4,1.9022496504949058E-4,2.065576946606439E-4,2.2433644204766348E-4,2.436914456709015E-4,2.6476480020022787E-4,2.7340981577277508E-4,2.7340981577277508E-4,2.7340981577277508E-4,2.7340981577277508E-4,null,13.204547907106614,22.838484717254527,2.8303790356162586,20.00810568163827,0.5,8.9290914180473675E-6]
[null,88,9000,10445256,10430887,"AP005",3182,"ST KILDA WEST",71.304000000000002,3,"plyswsb","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2017,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,7,3.4469744546476576E-2,0.63644392188766175,null,3.5,"(3-4)",null,4.6980167979313123E-4,null,1.2142857142857142,5.6773696900079072E-2,5.2079111621190206,"(5-6)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,7.1304000000000006E-2,null,3.9208574310534763,4.1498992597776843,4.3923208556135043,4.6489038145207591,4.9204753903723928,5.2079111621190206,5.5121378567592432,5.8341363372173447,6.1749447647616176,6.5356619461593528,6.9174508763600997,7.3215424881292366,7.7492396207211094,8.2019212203872218,8.6810467862623959,9.1881610759629826,9.72489908606852,10.292991323544504,10.894269385101977,11.530671862482407,12.204250592707277,12.917177273443823,13.671750464815748,14.470403000233514,15,15,null,4.6980168032599074E-4,5.1073681368748233E-4,5.8207362500367361E-4,6.6478410684696787E-4,7.6078920169464427E-4,8.723455751085457E-4,1.0021055499771477E-3,1.1531878873419141E-3,1.3292613943099824E-3,1.5346437032946131E-3,1.7744179976243752E-3,2.054570968816108E-3,2.3821558952041525E-3,2.7654854475677431E-3,3.2143596755322052E-3,3.7403356332916114E-3,4.3570462935941514E-3,5.080577809300095E-3,5.929915852884049E-3,6.9274737442719461E-3,8.0997174235876643E-3,9.4779051055455879E-3,1.1098962746746903E-2,1.3006520361301377E-2,1.438538197317165E-2,1.438538197317165E-2,null,214.81615122048197,398.87877550587928,214.81615122048197,184.06262428539731,0.5,4.6980167979313123E-4]
[null,89,9000,10575577,10430881,"AP005",3182,"ST KILDA",110.95099999999998,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1963,null,"Urban",4.19923,50,1.1499999999999999,1,43.478260869565219,61,5.5151591274362526E-2,5.5,null,10,"(10+)",null,7.3103689921233195E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,56000,70612.5,4800,null,0.11095099999999998,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,8.7330734200875386E-3,9.5495382977647519E-3,1.0445420940749475E-2,1.1428613610520524E-2,1.2507803309938448E-2,1.3692552492736567E-2,1.4993388014775894E-2,1.6421899171742499E-2,1.7990845754741861E-2,1.9714277150949967E-2,2.1607663622034545E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,2.2384053002711866E-2,null,2768.8781673547373,5186.1964355486307,276.88309504985858,4909.313340498772,0.5,7.3102443305743988E-4]
[null,90,9000,10507135,10430980,"AP005",3182,"ST KILDA",1.86494,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,5.7325054133647086E-5,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,6.6974070058398061,149921.30961,247370.16085650001,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,1.86494E-3,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,6.6929649575031292E-5,7.2356396801070486E-5,7.8248708875492716E-5,8.4647698559864648E-5,9.1598173834424543E-5,9.9148973781027148E-5,1.0735333522150916E-4,1.1626929294126861E-4,1.2596011658905313E-4,1.3649478762931536E-4,1.4794852003525513E-4,1.6040332875127283E-4,1.7394865032568089E-4,1.8868202052108268E-4,2.0470981415400747E-4,2.2214805290069893E-4,2.411232873361738E-4,2.6177356005297842E-4,2.8424945733902579E-4,3.087152575854439E-4,3.3535018535097214E-4,3.643497808350092E-4,3.7624641334352537E-4,3.7624641334352537E-4,3.7624641334352537E-4,3.7624641334352537E-4,null,19.460261534276466,33.658318995166233,4.1712837623605337,29.487035232805699,0.5,1.2287556724915884E-5]
[null,91,9000,10445204,10424570,"AP005",3182,"ST KILDA WEST",97.208900000000014,3,"plyswsb","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1994,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,30,3.4469744546476576E-2,1.4062761127071017,null,3.5,"(3-4)",null,6.4048166317236797E-4,null,1.2142857142857142,5.3417141346616445E-2,5.0869729986879877,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,56000,70612.5,4800,null,9.7208900000000015E-2,null,3.8946244305256617,4.1083208492553389,4.3337427013849528,4.5715333565565084,4.8223714858360323,5.0869729986879877,5.3660930862306699,5.6605283766041783,5.9711192086025191,6.2987520300589699,6.6443619278298351,7.0089352965973628,7.3935126541087595,7.7991916108862043,8.2271300028835999,8.6785491960309145,9.1547375720974653,9.6570542058230977,10.186932743811992,10.745885496259779,11.335507753191999,11.957482337532774,12.613584407998458,13.305686525524067,14.035763997682388,14.80590051634918,null,6.4048166389881649E-4,6.8048375042871739E-4,7.6923210244470464E-4,8.7120789996621281E-4,9.8850028632398602E-4,1.1235399280755014E-3,1.2791560544992676E-3,1.4586431556570282E-3,1.6658389893062827E-3,1.9052158305873678E-3,2.1819872309914723E-3,2.5022329431041994E-3,2.873045124946304E-3,3.3026994740528361E-3,3.8008555704181035E-3,4.3787914451306484E-3,5.0496782567555276E-3,5.8289019723809198E-3,6.7344401406526999E-3,7.7873032404911433E-3,9.0120517272098619E-3,1.0437401819323056E-2,1.2096935323582674E-2,1.4029931440411102E-2,1.6282341594573459E-2,1.890793197609994E-2,null,304.69230634312959,534.49457064863088,304.69230634312959,229.8022643055013,0.5,6.4048166317236797E-4]
[null,92,9000,10501770,10424582,"AP005",3206,"MIDDLE PARK",5.0414199999999996,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2008,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,16,4.5959659395302103E-2,1.0431107659585639,null,3.5,"(3-4)",null,3.3216475717248507E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,5.0414199999999996E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,3.4587663006481889E-5,4.1154459982133132E-5,4.9153182279767013E-5,5.8915363146494505E-5,7.0852055449424883E-5,8.5473324617643245E-5,1.034125866593843E-4,1.2545700636126271E-4,1.5258547729278722E-4,1.860160893680607E-4,2.2726547115760088E-4,2.7822299760491361E-4,3.4124361027594715E-4,4.1926394562782866E-4,5.1594765578757203E-4,6.3586729714849703E-4,7.8473203145272086E-4,9.6967272819024886E-4,1.0170923424658786E-3,1.0170923424658786E-3,1.0170923424658786E-3,1.0170923424658786E-3,1.0170923424658786E-3,1.0170923424658786E-3,1.0170923424658786E-3,1.0170923424658786E-3,null,13.019019817028891,33.50081192341738,13.019019817028891,20.48179210638849,0.5,3.3216475717248507E-5]
[null,93,9000,10513571,10430887,"AP005",3182,"ST KILDA WEST",3.33704,3,"unknown","c (Cu)","0.15in(95.4mm)","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,8.3379861742059695,"(8-9)",null,1.3517533334084171E-4,null,1.5,3.0753758490169023E-2,10.340808222957889,"(10+)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,3.3370399999999999E-3,null,8.866935429614891,9.143863483554405,9.4294404272560559,9.7239363788716648,10.02762989275908,10.340808222957889,10.663767594893883,10.99681348556927,11.340260912503645,11.694434731699074,12.059669944911033,12.436312016515936,12.824717200274888,13.225252876302809,13.638297898561595,14.064242953206032,14.503490928121421,14.956457294002412,15,15,15,15,15,15,15,15,null,1.5916495288169455E-4,1.7279733574202636E-4,1.876566145798876E-4,2.0385610644521907E-4,2.2151976196702246E-4,2.4078317336452066E-4,2.6179467864666185E-4,2.8471657121867524E-4,3.0972642500044512E-4,3.3701854613287147E-4,3.6680556341331562E-4,3.9932017076876755E-4,4.3481703635533985E-4,4.735748942760106E-4,5.1589883644702393E-4,5.6212282383012475E-4,6.1261243809708965E-4,6.6776789682054609E-4,6.7323845870852564E-4,6.7323845870852564E-4,6.7323845870852564E-4,6.7323845870852564E-4,6.7323845870852564E-4,6.7323845870852564E-4,6.7323845870852564E-4,6.7323845870852564E-4,null,61.80872929405362,110.09776411384813,10.053434439425518,100.04432967442261,0.5,2.1986802949860748E-5]
[null,94,9000,10572496,10424576,"AP005",3182,"ST KILDA",4.9861700000000004,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,8.3379861742059695,"(8-9)",null,2.0197755850817034E-4,null,1.5,3.0753758490169023E-2,10.340808222957889,"(10+)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,4.9861700000000007E-3,null,8.866935429614891,9.143863483554405,9.4294404272560559,9.7239363788716648,10.02762989275908,10.340808222957889,10.663767594893883,10.99681348556927,11.340260912503645,11.694434731699074,12.059669944911033,12.436312016515936,12.824717200274888,13.225252876302809,13.638297898561595,14.064242953206032,14.503490928121421,14.956457294002412,15,15,15,15,15,15,15,15,null,2.3782259520716535E-4,2.5819195800973909E-4,2.8039453585207202E-4,3.0459964587597333E-4,3.309924938050214E-4,3.5977568010421573E-4,3.9117084986323993E-4,4.2542050017782893E-4,4.6278996012767893E-4,5.0356955990079233E-4,5.4807700720535936E-4,5.9665999085480135E-4,6.4969903332411506E-4,7.076106161724811E-4,7.7085060452588465E-4,8.399179993338568E-4,9.153590488776178E-4,9.9777175403642222E-4,1.0059458099569349E-3,1.0059458099569349E-3,1.0059458099569349E-3,1.0059458099569349E-3,1.0059458099569349E-3,1.0059458099569349E-3,1.0059458099569349E-3,1.0059458099569349E-3,null,64.023652631781019,114.04313089217517,10.413700486285311,103.62943040588986,0.5,3.2852449255779723E-5]
[null,95,9000,10445264,10430873,"AP005",3182,"ST KILDA",47.831699999999991,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,9.041739006256888E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,56000,70612.5,4800,null,4.7831699999999991E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,1.0394968592604208E-3,1.1151663431465677E-3,1.1967536151793114E-3,1.2847380614142638E-3,1.3796387401068325E-3,1.4820177096461129E-3,1.5924836381340669E-3,1.7116957185853402E-3,1.8403679157718861E-3,1.9792735729609063E-3,2.1292504092096068E-3,2.2912059405022023E-3,2.4661233608611827E-3,2.6550679226555528E-3,2.8591938586843722E-3,3.0797518922571964E-3,3.3180973854487904E-3,3.5756991800004524E-3,3.8541491900035574E-3,4.1551728105644016E-3,4.4806402121470032E-3,4.8325785962599968E-3,5.2131854946352004E-3,5.6248432010833948E-3,6.0701344328543509E-3,6.5518593266257986E-3,null,342.46525389237274,561.32959630892765,119.36610880024806,441.96348750867958,0.5,3.1514940266129686E-4]
[null,96,9000,10505474,10424577,"AP005",3182,"ST KILDA WEST",5.1637899999999997,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,1.5872604013254338E-4,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,5.1637899999999997E-3,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,1.8531998626178367E-4,2.0034598337608704E-4,2.1666107242280207E-4,2.3437908959346866E-4,2.5362410268666184E-4,2.7453134112664755E-4,2.972482111400242E-4,3.2193540392569912E-4,3.4876810537678776E-4,3.7793731670315525E-4,4.096512961665523E-4,4.4413713308338881E-4,4.8164246628054928E-4,5.2243736031537828E-4,5.6681635400083769E-4,6.1510069712060434E-4,6.676407926869823E-4,7.2481886369854748E-4,7.8705186510702105E-4,8.5479466361767088E-4,9.2854351003973125E-4,1.0088398311892135E-3,1.0417801466852353E-3,1.0417801466852353E-3,1.0417801466852353E-3,1.0417801466852353E-3,null,50.313613710965868,87.022040125229097,10.784662864297692,76.23737726093141,0.5,3.4022736678152318E-5]
[null,97,9000,10515791,10424573,"AP005",3206,"MIDDLE PARK",4.7786999999999997,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,1.4688903460082325E-4,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,6.6974070058398061,149921.30961,247370.16085650001,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,4.7786999999999994E-3,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,1.7149973533958304E-4,1.854051676693489E-4,2.0050355781060892E-4,2.1690025261296618E-4,2.3471006751024941E-4,2.5405814718296263E-4,2.7508090502805763E-4,2.9792704868705707E-4,3.2275869955285865E-4,3.4975261490675799E-4,3.7910152213608677E-4,4.1101557535561865E-4,4.4572394570942286E-4,4.8347655767161287E-4,5.2454598480259707E-4,5.6922951966099163E-4,6.178514339299782E-4,6.7076544630131148E-4,7.2835741728205852E-4,7.9104829186116472E-4,8.592973129090965E-4,9.336055302992366E-4,9.6408931946588322E-4,9.6408931946588322E-4,9.6408931946588322E-4,9.6408931946588322E-4,null,49.864741918692786,86.245674918335652,10.688447733006036,75.557227185329623,0.5,3.1485488713500449E-5]
[null,98,9000,10523919,10424590,"AP005",3182,"ST KILDA WEST",31.340599999999998,3,"plyswsb","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1.05,66.252587991718428,61,3.6193231773800405E-2,4.5477834373715345,null,6.897471546680161,"(6-7)",null,7.7414452262092293E-4,null,1.5,2.8680897076465289E-2,8.4310488369732344,"(8-9)",null,7.3062621881888781,149921.30961,269858.35729799996,66979.053600000014,14612.5,28000,42612.5,4800,null,3.1340599999999996E-2,null,7.3046906462792558,7.5172290537764272,7.7359515116117805,7.9610379518692884,8.1926735419646359,8.4310488369732344,8.6763599363904191,8.9288086454527225,9.1886026411530235,9.4559556430860656,9.7310875892649378,10.014224817053133,10.305600249361039,10.605453586260026,10.914031502171772,11.231587848795035,11.558383863936813,11.8946883864197,12.240778077242195,12.596937647173952,12.963460090973166,13.340646928418773,13.728808452355782,14.128263983957751,14.539342135416437,14.962381080274694,null,8.9767458474418384E-4,9.6714912599243485E-4,1.0423489503800566E-3,1.1237610010152764E-3,1.2119144398619957E-3,1.3073843532148066E-3,1.4107957850005375E-3,1.5228281270623012E-3,1.6442198981841622E-3,1.7757739464493382E-3,1.9183631126133704E-3,2.072936395538487E-3,2.2405256644013171E-3,2.4222529663801111E-3,2.6193384828791019E-3,2.8331091920886786E-3,3.0650083008454841E-3,3.3166055143844914E-3,3.5896082187069833E-3,3.8858736569694131E-3,4.2074221885774069E-3,4.55645172760058E-3,4.9353534657656647E-3,5.3467289947013727E-3,5.7934089523681044E-3,6.2784733297843454E-3,null,297.46496383926433,502.36232066243826,79.345399985747292,423.01692067669097,0.5,2.0649425734495409E-4]
[null,99,9000,10531153,10430996,"AP005",3182,"ST KILDA",0.50819300000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,1.5620980425826306E-5,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,6.6974070058398061,149921.30961,247370.16085650001,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,5.0819299999999999E-4,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,1.8238216460842642E-5,1.9716995913823722E-5,2.132264100162111E-5,2.3066354882319697E-5,2.496034765485094E-5,2.7017927886527994E-5,2.9253602521381064E-5,3.1683185940406723E-5,3.4323919016022323E-5,3.7194599080777218E-5,4.0315721815327252E-5,4.3709636153493196E-5,4.7400713403626253E-5,5.1415531896291871E-5,5.5783078589320575E-5,6.0534969193520903E-5,6.5705688526833132E-5,7.1332852962563537E-5,7.7457497009818826E-5,8.4124386252704906E-5,9.1382359080756801E-5,9.9284699868031049E-5,1.0252651213244725E-4,1.0252651213244725E-4,1.0252651213244725E-4,1.0252651213244725E-4,null,5.3028883984946207,9.1718350751823206,1.1366677796847546,8.0351672954975655,0.5,3.3483384530897387E-6]
[null,100,9000,10522818,10424580,"AP005",3182,"ST KILDA",115.081,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1995,null,"Urban",4.19923,80,1.1499999999999999,1.05,66.252587991718428,29,3.6193231773800405E-2,1.4282594582710657,null,3.5,"(3-4)",null,7.5823582284687159E-4,null,1.2142857142857142,5.5259111737879077E-2,5.1529880518271325,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,42000.000000000007,56612.500000000007,4800,null,0.115081,null,3.90899845657195,4.1310859062542944,4.3657911238519684,4.6138309804326205,4.8759630756722476,5.1529880518271325,5.4457520391727519,5.755149240378846,6.0821246617142393,6.4276769994234684,6.792861690091188,7.1787941343112456,7.5866531035066229,8.017684340305836,8.4732043634726253,8.9546044890104621,9.4633550797237724,10.001010036215471,10.569211543037872,11.169695084493389,11.804294745404995,12.474948813046845,13.183705697345289,13.932730187432625,14.724310063663301,15,null,7.5823582370687951E-4,8.1579991207317998E-4,9.2632608965991935E-4,1.0539541215173504E-3,1.2014876046137811E-3,1.3722057877216564E-3,1.569946008789137E-3,1.7992006170012473E-3,2.0652309474326297E-3,2.3742013741203079E-3,2.7333370072865205E-3,3.1511092370306091E-3,3.6374540764412626E-3,4.2040291422330844E-3,4.864516154843442E-3,5.6349770709404725E-3,6.5342734131219734E-3,7.5845600739080591E-3,8.8118668907676764E-3,1.0246783671115233E-2,1.1925267156153512E-2,1.3889591727041602E-2,1.618946956689318E-2,1.8883370604662157E-2,2.2040078008430598E-2,2.3217268916955098E-2,null,242.47167771216226,438.80944306824699,242.47167771216226,196.33776535608473,0.5,7.5823582284687159E-4]
[null,101,9000,10445226,10424591,"AP005",3182,"ST KILDA WEST",128.61099999999999,3,"plyswsb","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1994,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,30,3.4469744546476576E-2,1.4062761127071017,null,3.5,"(3-4)",null,8.4738112644275776E-4,null,1.2142857142857142,5.3417141346616445E-2,5.0869729986879877,"(5-6)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,0.128611,null,3.8946244305256617,4.1083208492553389,4.3337427013849528,4.5715333565565084,4.8223714858360323,5.0869729986879877,5.3660930862306699,5.6605283766041783,5.9711192086025191,6.2987520300589699,6.6443619278298351,7.0089352965973628,7.3935126541087595,7.7991916108862043,8.2271300028835999,8.6785491960309145,9.1547375720974653,9.6570542058230977,10.186932743811992,10.745885496259779,11.335507753191999,11.957482337532774,12.613584407998458,13.305686525524067,14.035763997682388,14.80590051634918,null,8.4738112740387621E-4,9.0030537971716321E-4,1.0177227592073966E-3,1.1526405424046005E-3,1.3078227438476739E-3,1.4864852260412194E-3,1.692371164833727E-3,1.9298392934413004E-3,2.2039671085021056E-3,2.5206715968154351E-3,2.8868504814378543E-3,3.3105475017778637E-3,3.8011458473912268E-3,4.3695945747499378E-3,5.0286736684299763E-3,5.79330438416336E-3,6.680912655935671E-3,7.7118546920074442E-3,8.9099154596902572E-3,1.0302892606158553E-2,1.192328052974766E-2,1.3809071858491942E-2,1.6004696575121116E-2,1.856212252666898E-2,2.1542145161808093E-2,2.5015899155099889E-2,null,387.4638172419136,679.69325882936232,387.4638172419136,292.22944158744872,0.5,8.4738112644275776E-4]
[null,102,9000,118128703,10424578,"AP005",3182,"ST KILDA WEST",2.9965500000000005,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2014,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,10,4.5959659395302103E-2,0.79171754442301101,null,3.5,"(3-4)",null,1.9743411640077802E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,2.9965500000000006E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,2.0558426312839104E-5,2.4461639192818902E-5,2.9215968588301687E-5,3.5018473254882192E-5,4.2113477305396929E-5,5.0804156543791029E-5,6.1467004644361718E-5,7.4569901419013282E-5,9.0694687604226903E-5,1.1056537892019757E-4,1.3508343831644838E-4,1.6537188400748284E-4,2.0283046053936983E-4,2.4920466381913637E-4,3.0667211776647243E-4,3.7795068636819183E-4,4.6643381603787262E-4,5.7635999652052227E-4,6.0454555637422182E-4,6.0454555637422182E-4,6.0454555637422182E-4,6.0454555637422182E-4,6.0454555637422182E-4,6.0454555637422182E-4,6.0454555637422182E-4,6.0454555637422182E-4,null,6.2583454218725514,16.104104293296906,6.2583454218725514,9.8457588714243549,0.5,1.9743411640077802E-5]
[null,103,9000,64126181,10424586,"AP005",3205,"SOUTH MELBOURNE",7.1783999999999999,1,"PILC/PVC","c (Cu)","500mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,2011,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,13,3.4469744546476576E-2,0.78267283821060041,null,3.5,"(3-4)",null,4.7296426262580127E-5,null,1.2142857142857142,5.6773696900079072E-2,5.2079111621190206,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,33489.526800000007,14612.5,112000,126612.5,4800,null,7.1783999999999997E-3,null,3.9208574310534763,4.1498992597776843,4.3923208556135043,4.6489038145207591,4.9204753903723928,5.2079111621190206,5.5121378567592432,5.8341363372173447,6.1749447647616176,6.5356619461593528,6.9174508763600997,7.3215424881292366,7.7492396207211094,8.2019212203872218,8.6810467862623959,9.1881610759629826,9.72489908606852,10.292991323544504,10.894269385101977,11.530671862482407,12.204250592707277,12.917177273443823,13.671750464815748,14.470403000233514,15,15,null,4.7296426316224776E-5,5.1417496120473228E-5,5.8599199339817825E-5,6.6925926071332236E-5,7.6591063691305308E-5,8.7821797884539212E-5,1.0088514641473069E-4,1.160950848549197E-4,1.3382096366143238E-4,1.5449745259354383E-4,1.7863629185104358E-4,2.0684018067078353E-4,2.398191949698963E-4,2.7841019770027324E-4,3.2359979096320513E-4,3.7655146008667815E-4,4.386376797085192E-4,5.1147789389486978E-4,5.9698345055456711E-4,6.9741076974477918E-4,8.1542426166108042E-4,9.5417078999282577E-4,1.1173678079946141E-3,1.3094076876692161E-3,1.4482220626643014E-3,1.4482220626643014E-3,null,21.980760881413833,40.814710324397218,21.980760881413833,18.833949442983386,0.5,4.7296426262580127E-5]
[null,104,9000,63715937,10424586,"AP005",3205,"SOUTH MELBOURNE",171.126,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2011,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,13,4.5959659395302103E-2,0.908762396991601,null,3.5,"(3-4)",null,1.1275003121322699E-3,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,33489.526800000007,14612.5,112000,126612.5,4800,null,0.171126,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,1.1740439042268291E-3,1.3969473122458585E-3,1.6684560046192165E-3,1.9998235484857481E-3,2.4050027255888783E-3,2.9013072008519064E-3,3.5102376522237384E-3,4.2585136073918549E-3,5.1793626373532664E-3,6.3141315957009649E-3,7.7143009345215464E-3,9.444003611708298E-3,1.1583175782236301E-2,1.4231498657026753E-2,1.7513331272598603E-2,2.1583884519011255E-2,2.6636950227193593E-2,3.2914578687013689E-2,3.4524190445710923E-2,3.4524190445710923E-2,3.4524190445710923E-2,3.4524190445710923E-2,3.4524190445710923E-2,3.4524190445710923E-2,3.4524190445710923E-2,3.4524190445710923E-2,null,523.99973344935131,1348.3669865258489,523.99973344935131,824.3672530764976,0.5,1.1275003121322699E-3]
[null,105,9000,74516723,10424586,"AP005",3205,"SOUTH MELBOURNE",7.0952333333333328,1,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2011,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,13,4.5959659395302103E-2,0.908762396991601,null,3.5,"(3-4)",null,4.6748464862058474E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,33489.526800000007,14612.5,112000,126612.5,4800,null,7.0952333333333326E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,4.867825721437422E-5,5.7920287593686646E-5,6.9177592295585806E-5,8.2916767189094754E-5,9.9716323091498236E-5,1.2029411989834667E-4,1.4554161961349886E-4,1.7656666840585453E-4,2.1474694920684258E-4,2.6179678698076664E-4,3.1985066637437771E-4,3.91567670756712E-4,4.8026211631185448E-4,5.9006698955520946E-4,7.2613847003407252E-4,8.9491191813111939E-4,1.1044223388048859E-3,1.3647056312466976E-3,1.4314434209690887E-3,1.4314434209690887E-3,1.4314434209690887E-3,1.4314434209690887E-3,1.4314434209690887E-3,1.4314434209690887E-3,1.4314434209690887E-3,1.4314434209690887E-3,null,21.726098754295773,55.906048107034707,21.726098754295773,34.17994935273893,0.5,4.6748464862058474E-5]
[null,106,9000,10572503,10430888,"AP005",3182,"ST KILDA",33.984099999999998,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,50,1.1499999999999999,1,43.478260869565219,61,5.5151591274362526E-2,5.5,null,10,"(10+)",null,2.2391534178621024E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,3.3984099999999996E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.674925331142549E-3,2.9250071154389517E-3,3.1994144243181612E-3,3.5005646438634225E-3,3.8311185880729264E-3,4.1940052200377534E-3,4.5924488975578907E-3,5.0299994019198961E-3,5.510565035139141E-3,6.0384491002838988E-3,6.6183901118294043E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,6.8561968404922931E-3,null,709.7757873366379,1329.4325123162398,70.976368374116532,1258.4561439421232,0.5,2.2391152342446076E-4]
[null,107,9000,74516665,10424586,"AP005",3205,"SOUTH MELBOURNE",7.2199,1,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2011,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,13,4.5959659395302103E-2,0.908762396991601,null,3.5,"(3-4)",null,4.7569857903321386E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,33489.526800000007,14612.5,112000,126612.5,4800,null,7.2198999999999996E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,4.9533557636637809E-5,5.893797494059273E-5,7.0393075907520072E-5,8.4373654720569941E-5,1.0146838691069237E-4,1.224077455175174E-4,1.4809885596163159E-4,1.7966902980265099E-4,2.185201565245892E-4,2.6639668260697611E-4,3.2547059661975448E-4,3.984477033073451E-4,4.8870055298533169E-4,6.004347507326032E-4,7.3889707265427026E-4,9.1063595151414365E-4,1.123827571177466E-3,1.3886841664175525E-3,1.4565945712456802E-3,1.4565945712456802E-3,1.4565945712456802E-3,1.4565945712456802E-3,1.4565945712456802E-3,1.4565945712456802E-3,1.4565945712456802E-3,1.4565945712456802E-3,null,22.107836772500796,56.888344296120856,22.107836772500796,34.780507523620059,0.5,4.7569857903321386E-5]
[null,108,9000,10445416,10424587,"AP005",3182,"ST KILDA WEST",48.552699999999994,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,9.1780313358941635E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,8.1180690979876413,149921.30961,299842.61921999999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,4.8552699999999997E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,1.0551659079358134E-3,1.1319760098196878E-3,1.2147931027271992E-3,1.304103798828566E-3,1.4004349805000662E-3,1.5043571784221518E-3,1.6164882355682926E-3,1.7374972814212845E-3,1.8681090428334696E-3,2.0091085202051987E-3,2.1613460601072362E-3,2.3257428581342772E-3,2.5032969286662354E-3,2.695089581351244E-3,2.9022924475305021E-3,3.1261751035233116E-3,3.3681133417060131E-3,3.6295981446782784E-3,3.9122454225437473E-3,4.2178065784718131E-3,4.5481799732877961E-3,4.9054233658981971E-3,5.2917674129369131E-3,5.7096303181622598E-3,6.1616337298914204E-3,6.650619993181602E-3,null,359.72802431075058,589.62474111555093,125.38303959405457,464.24170152149634,0.5,3.1989986562453663E-4]
[null,109,9000,10553352,10430887,"AP005",3182,"ST KILDA",7.6499699999999997,3,"SWA","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,1.4460918626286545E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,7.6499699999999999E-3,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,1.6625208362731081E-4,1.7835429370231353E-4,1.9140296609807469E-4,2.0547477149416134E-4,2.2065272554927105E-4,2.3702672115482988E-4,2.5469410573357139E-4,2.7376030741759746E-4,2.9433951426809953E-4,3.1655541105467179E-4,3.4054197849838532E-4,3.6644436030213508E-4,3.9441980374703862E-4,4.2463868012797583E-4,4.5728559183804237E-4,4.9256057349437272E-4,5.3068039513046129E-4,5.7187997616702034E-4,6.164139196192383E-4,6.6455817680812846E-4,7.1661185372291216E-4,7.7289917113611056E-4,8.3377159160963235E-4,8.9961012765575848E-4,9.7082784653906937E-4,1.0478725885324496E-3,null,66.122345151667389,108.38013167505073,23.046913389882061,85.33321828516867,0.5,5.0403466234251379E-5]
[null,110,9000,64126161,10424586,"AP005",3205,"SOUTH MELBOURNE",7.1156000000000006,1,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2011,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,13,4.5959659395302103E-2,0.908762396991601,null,3.5,"(3-4)",null,4.6882655008639134E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,33489.526800000007,14612.5,112000,126612.5,4800,null,7.1156000000000006E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,4.8817986775337613E-5,5.808654614153682E-5,6.9376164618284168E-5,8.3154777424851813E-5,1.000025559774682E-4,1.2063942076821658E-4,1.4595939271743179E-4,1.770734980351173E-4,2.153633742526028E-4,2.6254826725552975E-4,3.2076878866847534E-4,3.9269165468410161E-4,4.8164069513738784E-4,5.9176076016467154E-4,7.282228299808482E-4,8.9748073748861356E-4,1.1075925519010482E-3,1.3686229801743431E-3,1.4355523388351311E-3,1.4355523388351311E-3,1.4355523388351311E-3,1.4355523388351311E-3,1.4355523388351311E-3,1.4355523388351311E-3,1.4355523388351311E-3,1.4355523388351311E-3,null,21.788462906467775,56.066524837390773,21.788462906467775,34.278061930923002,0.5,4.6882655008639134E-5]
[null,111,9000,10522804,10424580,"AP005",3182,"ST KILDA WEST",11.2819,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1995,null,"Urban",4.19923,80,1.1499999999999999,1.05,66.252587991718428,29,3.6193231773800405E-2,1.4282594582710657,null,3.5,"(3-4)",null,7.4333215124791415E-5,null,1.2142857142857142,5.5259111737879077E-2,5.1529880518271325,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,42000.000000000007,56612.500000000007,4800,null,1.1281900000000001E-2,null,3.90899845657195,4.1310859062542944,4.3657911238519684,4.6138309804326205,4.8759630756722476,5.1529880518271325,5.4457520391727519,5.755149240378846,6.0821246617142393,6.4276769994234684,6.792861690091188,7.1787941343112456,7.5866531035066229,8.017684340305836,8.4732043634726253,8.9546044890104621,9.4633550797237724,10.001010036215471,10.569211543037872,11.169695084493389,11.804294745404995,12.474948813046845,13.183705697345289,13.932730187432625,14.724310063663301,15,null,7.4333215209101795E-5,7.9976477681097742E-5,9.0811848271515213E-5,1.0332378936181121E-4,1.1778714997690514E-4,1.3452340939422631E-4,1.5390875884427636E-4,1.76383603209447E-4,2.0246373446390097E-4,2.3275347348987154E-4,2.6796112983468856E-4,3.0891719138046792E-4,3.5659572948621132E-4,4.1213959193749994E-4,4.7689005837043679E-4,5.5242175351833333E-4,6.4058375595885326E-4,7.4354800790593862E-4,8.6386632958483037E-4,1.0045375752657255E-3,1.1690867435024748E-3,1.3616581790678796E-3,1.5871253873943759E-3,1.8512204345177571E-3,2.1606864389717953E-3,2.2760916762471282E-3,null,23.770572212449004,43.018432719142652,23.770572212449004,19.247860506693648,0.5,7.4333215124791415E-5]
[null,112,9000,10501763,10424570,"AP005",3182,"ST KILDA WEST",22.373100000000004,3,"SWA","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1994,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,30,3.4469744546476576E-2,1.4062761127071017,null,3.5,"(3-4)",null,1.4740996244501999E-4,null,1.2142857142857142,5.3417141346616445E-2,5.0869729986879877,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,56000,70612.5,4800,null,2.2373100000000003E-2,null,3.8946244305256617,4.1083208492553389,4.3337427013849528,4.5715333565565084,4.8223714858360323,5.0869729986879877,5.3660930862306699,5.6605283766041783,5.9711192086025191,6.2987520300589699,6.6443619278298351,7.0089352965973628,7.3935126541087595,7.7991916108862043,8.2271300028835999,8.6785491960309145,9.1547375720974653,9.6570542058230977,10.186932743811992,10.745885496259779,11.335507753191999,11.957482337532774,12.613584407998458,13.305686525524067,14.035763997682388,14.80590051634918,null,1.4740996261221564E-4,1.5661663692024844E-4,1.7704250075050354E-4,2.0051272534442913E-4,2.2750813717627882E-4,2.5858816594803561E-4,2.9440397250578455E-4,3.3571379972235313E-4,3.8340092616672339E-4,4.3849466766226385E-4,5.021949483812214E-4,5.7590105288059593E-4,6.6124527574055612E-4,7.6013230890310975E-4,8.7478535157296572E-4,1.0078000973270194E-3,1.1622079522164853E-3,1.3415500712205936E-3,1.5499640743886303E-3,1.7922856253885435E-3,2.0741674321799646E-3,2.4022186717872194E-3,2.7841683599757589E-3,3.2290567953084711E-3,3.747459921154868E-3,4.3517522870280562E-3,null,70.126412695190169,123.016518843222,70.126412695190169,52.890106148031833,0.5,1.4740996244501999E-4]
[null,113,9000,10507059,10430976,"AP005",3182,"ST KILDA",5.4140199999999998,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,1.0234249632493707E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,56000,70612.5,4800,null,5.4140199999999994E-3,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,1.1765956020741692E-4,1.262245097941821E-4,1.3545928761999045E-4,1.4541815489012627E-4,1.5615986326459637E-4,1.6774803154347953E-4,1.8025155423141142E-4,1.9374504469494923E-4,2.083093158584643E-4,2.240319016359821E-4,2.4100762256973926E-4,2.593391994429998E-4,2.7913791895687717E-4,3.0052435591073739E-4,3.2362915670558159E-4,3.485938894021811E-4,3.7557196601349028E-4,4.0472964319700227E-4,4.3624710804054766E-4,4.7031965620816075E-4,5.0715897033490602E-4,5.4699450723523415E-4,5.9007500322306897E-4,6.3667010763843906E-4,6.8707215554040765E-4,7.4159809146525442E-4,null,34.160286894243967,55.991607423535399,11.906552491738276,44.085054931797124,0.5,3.5671430641108607E-5]
[null,114,9000,155576526,10430887,"AP005",3182,"ST KILDA WEST",4.5734500000000002,3,"c.x.hc.v","c (Cu)","95mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2017,null,"Urban",4.19923,60,1.1499999999999999,1.05,49.689440993788821,7,4.8257642365067209E-2,0.70093250251788142,null,3.5,"(3-4)",null,3.0133155116822284E-5,null,1.2142857142857142,7.9483175660110705E-2,6.1052264420283695,"(6-7)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,42000.000000000007,56612.500000000007,4800,null,4.5734500000000006E-3,null,4.103044749020806,4.4424787401518397,4.8099932035620601,5.2079111621190206,5.6387478162003077,6.1052264420283695,6.6102956052323449,7.1571477984421366,7.7492396207211094,8.3903136263896663,9.0844219813439242,9.835952076398808,10.649654259554964,11.530671862482411,12.484573711015443,13.517389325154401,14.635647031070031,15,15,15,15,15,15,15,15,15,null,3.1921648234863514E-5,3.8333287221207186E-5,4.6222962948263946E-5,5.5952385146417853E-5,6.7974950213609019E-5,8.2859490597172249E-5,1.0132026113564854E-4,1.2425481488339155E-4,1.5279186131102648E-4,1.8835175793377495E-4,2.3272299394880064E-4,2.8815892142425742E-4,3.5750012679914997E-4,4.4432927740015388E-4,5.5316710615894754E-4,6.8972051650372781E-4,8.611967301781746E-4,9.2268070774713731E-4,9.2268070774713731E-4,9.2268070774713731E-4,9.2268070774713731E-4,9.2268070774713731E-4,9.2268070774713731E-4,9.2268070774713731E-4,9.2268070774713731E-4,9.2268070774713731E-4,null,11.669021546166,32.08722008158697,11.669021546166,20.41819853542097,0.5,3.0133155116822284E-5]
[null,115,9000,155576542,155576562,"AP005",3182,"ST KILDA WEST",15.554399999999999,3,"c.x.hc.v","c (Cu)","95mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2017,null,"Urban",4.19923,60,1.1499999999999999,1.05,49.689440993788821,7,4.8257642365067209E-2,0.70093250251788142,null,3.5,"(3-4)",null,1.0248349669267194E-4,null,1.2142857142857142,7.9483175660110705E-2,6.1052264420283695,"(6-7)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,28000,42612.5,4800,null,1.5554399999999999E-2,null,4.103044749020806,4.4424787401518397,4.8099932035620601,5.2079111621190206,5.6387478162003077,6.1052264420283695,6.6102956052323449,7.1571477984421366,7.7492396207211094,8.3903136263896663,9.0844219813439242,9.835952076398808,10.649654259554964,11.530671862482411,12.484573711015443,13.517389325154401,14.635647031070031,15,15,15,15,15,15,15,15,15,null,1.0856619954396809E-4,1.3037231909248927E-4,1.5720527279897595E-4,1.9029524309251042E-4,2.3118424069412804E-4,2.8180687676582358E-4,3.4459234709209265E-4,4.225932485590146E-4,5.1964834590434569E-4,6.4058830502249032E-4,7.9149581542975727E-4,9.8003457508040286E-4,1.2158654784210382E-3,1.5111732526632963E-3,1.8813330059449062E-3,2.3457540373034761E-3,2.9289482600407561E-3,3.1380565657396649E-3,3.1380565657396649E-3,3.1380565657396649E-3,3.1380565657396649E-3,3.1380565657396649E-3,3.1380565657396649E-3,3.1380565657396649E-3,3.1380565657396649E-3,3.1380565657396649E-3,null,38.251819669264343,105.18401661981142,38.251819669264343,66.93219695054708,0.5,1.0248349669267194E-4]
[null,116,9000,10546994,10430881,"AP005",3182,"ST KILDA",54.301200000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2000,null,"Urban",4.19923,55,1.1499999999999999,1,47.826086956521742,24,5.0137810249420475E-2,1.6655581049365518,null,3.5,"(3-4)",null,3.5777508940287753E-4,null,1.2142857142857142,6.677142668327056E-2,5.5854385668169035,"(5-6)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,56000,70612.5,4800,null,5.4301200000000001E-2,null,4.0000458432307724,4.276253383522155,4.5715333565565084,4.8872027346740925,5.2246694285956234,5.5854385668169035,5.9711192086025191,6.3834315205190855,6.8242144485159786,7.2954339197716163,7.7991916108862043,8.3377343215277815,8.9134639953387644,9.528948432797069,10.186932743811992,10.890351591134372,11.6423422791876,12.44625874669676,13.305686525524068,14.224458732428291,15,15,15,15,15,15,null,3.5778434840086457E-4,4.1665080766172408E-4,4.8665949740862527E-4,5.7005071880377909E-4,6.6953158792787295E-4,7.8837547789948541E-4,9.3054294541053656E-4,1.1008288260906172E-3,1.3050412106127519E-3,1.5502192672085938E-3,1.8448984062203961E-3,2.1994331494726961E-3,2.6263903460806543E-3,3.1410281577819756E-3,3.7618796320667176E-3,4.5114638259452005E-3,5.4171525028226678E-3,6.5122266019974053E-3,7.8371642219184807E-3,9.4412110664013754E-3,1.0955114770582131E-2,1.0955114770582131E-2,1.0955114770582131E-2,1.0955114770582131E-2,1.0955114770582131E-2,1.0955114770582131E-2,null,135.51103028293016,298.6053984839686,135.51103028293016,163.09436820103844,0.5,3.5777508940287753E-4]
[null,117,9000,10522789,10424580,"AP005",3182,"ST KILDA",150.755,3,"plyswsb","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1995,null,"Urban",4.19923,80,1.1499999999999999,1.05,66.252587991718428,29,3.6193231773800405E-2,1.4282594582710657,null,3.5,"(3-4)",null,9.9328161445660121E-4,null,1.2142857142857142,5.5259111737879077E-2,5.1529880518271325,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,42000.000000000007,56612.500000000007,4800,null,0.150755,null,3.90899845657195,4.1310859062542944,4.3657911238519684,4.6138309804326205,4.8759630756722476,5.1529880518271325,5.4457520391727519,5.755149240378846,6.0821246617142393,6.4276769994234684,6.792861690091188,7.1787941343112456,7.5866531035066229,8.017684340305836,8.4732043634726253,8.9546044890104621,9.4633550797237724,10.001010036215471,10.569211543037872,11.169695084493389,11.804294745404995,12.474948813046845,13.183705697345289,13.932730187432625,14.724310063663301,15,null,9.9328161558320327E-4,1.0686900161155381E-3,1.2134782426871606E-3,1.3806697333995025E-3,1.5739371732392887E-3,1.7975763464688202E-3,2.0566141287876052E-3,2.3569354542976079E-3,2.7054326211990343E-3,3.1101809000226538E-3,3.5806451154706629E-3,4.127922706863422E-3,4.7650297555104889E-3,5.5072376268658473E-3,6.3724692427370557E-3,7.3817656114356913E-3,8.5598351456383157E-3,9.9357005408539142E-3,1.1543460633099129E-2,1.3423187775036514E-2,1.5621984950825268E-2,1.8195231192031324E-2,2.1208048979040686E-2,2.4737033354818291E-2,2.8872289606111819E-2,3.0414398341825025E-2,null,317.6355590714108,574.83613793548523,317.6355590714108,257.20057886407443,0.5,9.9328161445660121E-4]
[null,118,9000,10445197,10424570,"AP005",3182,"ST KILDA WEST",39.100700000000003,3,"SWA","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,7.3912974943802709E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,56000,70612.5,4800,null,3.9100700000000002E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,8.4975141684037888E-4,9.1160850719232249E-4,9.7830317720343858E-4,1.0502273077883644E-3,1.1278052104628363E-3,1.2114963478103387E-3,1.301798284183684E-3,1.399249886240502E-3,1.504434794586473E-3,1.6179851896184439E-3,1.7405858766337406E-3,1.8729787174153226E-3,2.0159674378294077E-3,2.1704228434987257E-3,2.3372884783576593E-3,2.5175867638737698E-3,2.7124256599539119E-3,2.9230058920641272E-3,3.1506287929045414E-3,3.3967048111197291E-3,3.6627627440190586E-3,3.95045975616136E-3,4.2615922509566381E-3,4.5981076681907932E-3,4.9621172866259854E-3,5.3559101176123246E-3,null,351.62153890186187,576.33752400275796,122.55752778429553,453.77999621846243,0.5,2.5762333867787623E-4]
[null,119,9000,63715925,10424550,"AP005",3206,"ALBERT PARK",26.9602,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2010,null,"Urban",4.19923,60,1.1499999999999999,1.05,49.689440993788821,14,4.8257642365067209E-2,0.98261274617195971,null,3.5,"(3-4)",null,1.7763305351114632E-4,null,1.2142857142857142,7.9483175660110705E-2,6.1052264420283695,"(6-7)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,42000.000000000007,56612.500000000007,4800,null,2.69602E-2,null,4.103044749020806,4.4424787401518397,4.8099932035620601,5.2079111621190206,5.6387478162003077,6.1052264420283695,6.6102956052323449,7.1571477984421366,7.7492396207211094,8.3903136263896663,9.0844219813439242,9.835952076398808,10.649654259554964,11.530671862482411,12.484573711015443,13.517389325154401,14.635647031070031,15,15,15,15,15,15,15,15,15,null,1.8817610791449935E-4,2.2597231633475601E-4,2.7248145834715269E-4,3.2983579005443469E-4,4.0070805469589516E-4,4.8845148375906209E-4,5.9727656457801248E-4,7.3247431593637471E-4,9.0069840914791587E-4,1.1103217623995361E-3,1.3718874069812623E-3,1.6986787115596022E-3,2.107440754469917E-3,2.6192931341905185E-3,3.2608852869204768E-3,4.065859049304967E-3,5.0767005400626708E-3,5.4391447194140899E-3,5.4391447194140899E-3,5.4391447194140899E-3,5.4391447194140899E-3,5.4391447194140899E-3,5.4391447194140899E-3,5.4391447194140899E-3,5.4391447194140899E-3,5.4391447194140899E-3,null,82.017390641963914,225.52962591031186,82.017390641963914,143.51223526834795,0.5,1.7763305351114632E-4]
[null,120,9000,74516658,10424586,"AP005",3205,"SOUTH MELBOURNE",7.1494666666666662,1,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2011,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,13,4.5959659395302103E-2,0.908762396991601,null,3.5,"(3-4)",null,4.7105792797388621E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,33489.526800000007,14612.5,112000,126612.5,4800,null,7.1494666666666665E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,4.9050335767054134E-5,5.8363008800482427E-5,6.9706360166339041E-5,8.3550552219498547E-5,1.0047851769947388E-4,1.2121360355673993E-4,1.4665408580024004E-4,1.779162785643005E-4,2.1638839527795856E-4,2.6379786457002941E-4,3.2229548629663117E-4,3.9456066887432704E-4,4.839330618914661E-4,5.9457724288024152E-4,7.3168880331296604E-4,9.0175229308143501E-4,1.1128641337434387E-3,1.3751369351833237E-3,1.4423848438300552E-3,1.4423848438300552E-3,1.4423848438300552E-3,1.4423848438300552E-3,1.4423848438300552E-3,1.4423848438300552E-3,1.4423848438300552E-3,1.4423848438300552E-3,null,21.892164999113838,56.333373213891164,21.892164999113838,34.441208214777326,0.5,4.7105792797388621E-5]
[null,121,9000,10553053,10430994,"AP005",3182,"ST KILDA",5.6502499999999998,3,"plysws","c (Cu)","95mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,1.0680800770222048E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,56000,70612.5,4800,null,5.6502499999999999E-3,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,1.2279340121794111E-4,1.3173206535339315E-4,1.4136978435152643E-4,1.5176318699745034E-4,1.6297358846306179E-4,1.7506738342831118E-4,1.8811647247258642E-4,2.0219872456836825E-4,2.173984787513323E-4,2.3380708830383117E-4,2.5152351107396524E-4,2.7065494986217448E-4,2.9131754714354497E-4,3.1363713875911874E-4,3.3775007160588848E-4,3.6380409078552977E-4,3.9195930213920953E-4,4.2238921660316396E-4,4.5528188337060164E-4,4.9084111944362242E-4,5.2928784380826125E-4,5.7086152517092333E-4,6.158217529601195E-4,6.6444994212878613E-4,7.1705118319514668E-4,7.7395624994025774E-4,null,40.454642022035166,66.308589315130291,14.100447114541229,52.208142200589066,0.5,3.7227882604778692E-5]
[null,122,9000,40438658,10424582,"AP005",3206,"MIDDLE PARK",42.655900000000003,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,8.0633453311714474E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,8.1180690979876413,149921.30961,299842.61921999999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,4.2655900000000004E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,9.2701438750716772E-4,9.9449578452418994E-4,1.0672546142772932E-3,1.1457183891411074E-3,1.2303500008179315E-3,1.3216506881606478E-3,1.4201632561644884E-3,1.5264755675086694E-3,1.6412243298560164E-3,1.7650992041023659E-3,1.8988472609211902E-3,2.0432778152870987E-3,2.1992676712004498E-3,2.3677668115915391E-3,2.5498045713753586E-3,2.7464963348769493E-3,2.9590508023751004E-3,3.1887778743423575E-3,3.4370972061179678E-3,3.705547490265955E-3,3.9957965287732069E-3,4.3096521625659735E-3,4.6490741316033033E-3,5.0161869450823038E-3,5.4132938481047501E-3,5.8428919785543376E-3,null,316.03850315630126,518.01391054567159,110.15507682621222,407.85883371945937,0.5,2.8104753552518554E-4]
[null,123,9000,10523912,10424575,"AP005",3182,"ST KILDA WEST",1.0858233333333334,1,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1997,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,27,3.274625731915274E-2,1.2104615910342535,null,3.5,"(3-4)",null,7.1541796527344482E-6,null,1.2142857142857142,5.3935012055075102E-2,5.1054472240424822,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,1.0858233333333335E-3,null,3.8986603440723053,4.1147085470592204,4.3427292795548533,4.5833860113814735,4.8373789792120565,5.1054472240424822,5.3883707415722908,5.6869727517509885,6.0021220940935347,6.3347357557346662,6.6857815395779099,7.0562808803027561,7.4473118164237366,7.8600121270491368,8.2955826424663766,8.7552907381868224,9.2404740226166311,9.7525442290835738,10.292991323544502,10.863387839925526,11.465393455709503,12.100759821084273,12.771335655703075,13.479072127887068,14.226028531921786,15,null,7.1541796608488773E-6,7.627942079504825E-6,8.6336010077632002E-6,9.7907517781379136E-6,1.1123575778375821E-5,1.2660249393326627E-5,1.4433618289655377E-5,1.6481987083845417E-5,1.8850044316006594E-5,2.1589946112246953E-5,2.4762585981932232E-5,2.843908296850761E-5,3.2702525977617912E-5,3.7650018689662516E-5,4.3395077196796766E-5,5.0070441587852371E-5,5.783137337504465E-5,6.6859523191417983E-5,7.7367467914192642E-5,8.9604033670148299E-5,1.0386054150581139E-4,1.2047813638741904E-4,1.3985638825625494E-4,1.6246338683601239E-4,1.888475906307355E-4,2.1906181147456641E-4,null,2.267760420192908,4.0130963779222135,2.267760420192908,1.7453359577293055,0.5,7.1541796527344482E-6]
[null,124,9000,10445182,10424591,"AP005",3182,"ST KILDA WEST",103.98699999999999,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1977,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,47,3.4469744546476576E-2,2.5267422205323342,null,3.8322257011407075,"(3-4)",null,6.8514062712678582E-4,null,1.2617465287343868,3.4342685833515858E-2,4.8736568973464296,"(4-5)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,0.103987,null,4.1046937217029065,4.248108456988021,4.3965339891051025,4.5501453913117293,4.7091238537859121,4.8736568973464296,5.0439385946403856,5.220169799058878,5.4025583816508069,5.5913194763142569,5.7866757335546746,5.9888575831091515,6.1981035057465972,6.4146603145643848,6.6387834461132913,6.8707372616940905,7.1107953591812372,7.3592408957413982,7.6163669218275265,7.882476726842417,8.1578841968794737,8.442914184962655,8.7379028942223158,9.0431982744588808,9.3591604325621844,9.6861620572704918,null,7.2646981857877214E-4,7.8585183916769872E-4,8.5076569949416351E-4,9.2175682599069113E-4,9.9942628099430235E-4,1.084436559899636E-3,1.1775180007528897E-3,1.2794758715790569E-3,1.3911982077379195E-3,1.5136644793612858E-3,1.647955177516614E-3,1.795262417260487E-3,1.9569016662895704E-3,2.1343247195773243E-3,2.3291340533248047E-3,2.5430987058893172E-3,2.7781718492364605E-3,3.0365102320560684E-3,3.3204956951763298E-3,3.6327589815078076E-3,3.9762060866779777E-3,4.3540474230292017E-3,4.769830099028303E-3,5.2274736486835165E-3,5.7313095816283344E-3,6.2861251644910111E-3,null,313.27957922366568,495.85707713683507,313.27957922366568,182.5774979131694,0.5,6.8514062712678582E-4]
[null,125,9000,83738285,10424583,"AP005",3182,"ST KILDA WEST",3.3305799999999999,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2013,null,"Urban",4.19923,60,1.1499999999999999,1.05,49.689440993788821,11,4.8257642365067209E-2,0.85017496071468168,null,3.5,"(3-4)",null,2.1944239855904393E-5,null,1.2142857142857142,7.9483175660110705E-2,6.1052264420283695,"(6-7)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,28000,42612.5,4800,null,3.3305800000000001E-3,null,4.103044749020806,4.4424787401518397,4.8099932035620601,5.2079111621190206,5.6387478162003077,6.1052264420283695,6.6102956052323449,7.1571477984421366,7.7492396207211094,8.3903136263896663,9.0844219813439242,9.835952076398808,10.649654259554964,11.530671862482411,12.484573711015443,13.517389325154401,14.635647031070031,15,15,15,15,15,15,15,15,15,null,2.3246696296684496E-5,2.7915923373647515E-5,3.3661519407936883E-5,4.0746896745554535E-5,4.9502237847236089E-5,6.0341790594218784E-5,7.3785705612430057E-5,9.048761905220921E-5,1.1126950495693153E-4,1.3716572782889767E-4,1.6947874125353864E-4,2.0984953164836242E-4,2.6034673437223815E-4,3.2357939951752052E-4,4.0283971628220867E-4,5.0228369346051347E-4,6.2715993519046334E-4,6.7193517183055686E-4,6.7193517183055686E-4,6.7193517183055686E-4,6.7193517183055686E-4,6.7193517183055686E-4,6.7193517183055686E-4,6.7193517183055686E-4,6.7193517183055686E-4,6.7193517183055686E-4,null,9.8249562536341717,27.016449695896302,9.8249562536341717,17.191493442262129,0.5,2.1944239855904393E-5]
[null,126,9000,10445219,10424591,"AP005",3182,"ST KILDA WEST",171.61699999999999,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1969,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,55,3.4469744546476576E-2,3.3290559639677477,null,5.049068212017751,"(5-6)",null,1.9481032152752628E-3,null,1.4355811731453929,2.9286218236992598E-2,6.1978796489276444,"(6-7)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,0.17161699999999999,null,5.3536370387668484,5.5127432594734778,5.676578001983926,5.8452817945462403,6.0189993418063601,6.1978796489276444,6.3820761493991336,6.5717468366421929,6.7670543995284005,6.9681663619249257,7.1752552263871126,7.3884986221214826,7.6080794573461006,7.8341860761789865,8.0670124201891209,8.306758194748646,8.553629040328925,8.8078367088873968,9.0695992454965229,9.3391411753706155,9.6166936964509642,9.9024948777144601,10.196789863375798,10.49983108315843,10.811878468814616,11.133199677080295,null,2.2454961388743019E-3,2.4125544909181303E-3,2.5932512518231522E-3,2.7887491916726436E-3,3.0003128390943706E-3,3.2293175346545444E-3,3.4772592984190914E-3,3.7457655854205105E-3,4.0366070094784642E-3,4.3517101231445449E-3,4.6931713495325005E-3,5.0632721705156526E-3,5.4644956852900493E-3,5.8995446636881744E-3,6.3713612299626755E-3,6.88314832513058E-3,7.4383931094690724E-3,8.0408924814891081E-3,8.6947809057948307E-3,9.4045607597887521E-3,1.017513542833939E-2,1.101184539643657E-2,1.1920507612680199E-2,1.290745842135624E-2,1.3979600388039932E-2,1.5144453373339806E-2,null,890.76742992904997,1476.600857157315,517.02714327394608,959.5737138833689,0.5,1.1307353708215218E-3]
[null,127,9000,63715943,10424586,"AP005",3205,"SOUTH MELBOURNE",171.09,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2011,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,13,4.5959659395302103E-2,0.908762396991601,null,3.5,"(3-4)",null,1.1272631184198196E-3,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,33489.526800000007,14612.5,112000,126612.5,4800,null,0.17108999999999999,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,1.1737969190781538E-3,1.3966534346162704E-3,1.6681050093515989E-3,1.9994028429953757E-3,2.4044967820261161E-3,2.9006968490688308E-3,3.5094991989467372E-3,4.2576177383253999E-3,5.1782730480743454E-3,6.3128032835949996E-3,7.7126780669640573E-3,9.4420168643407354E-3,1.1580739014426848E-2,1.4228504758077132E-2,1.7509646970237693E-2,2.1579343889050379E-2,2.6631346577203653E-2,3.290765440413012E-2,3.451692754670057E-2,3.451692754670057E-2,3.451692754670057E-2,3.451692754670057E-2,3.451692754670057E-2,3.451692754670057E-2,3.451692754670057E-2,3.451692754670057E-2,null,523.88949894142036,1348.0833288027975,523.88949894142036,824.19382986137714,0.5,1.1272631184198196E-3]
[null,128,9000,10445299,10430994,"AP005",3182,"ST KILDA",72.081199999999995,3,"plyswsb","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,1.3625679155409574E-3,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,56000,70612.5,4800,null,7.2081199999999998E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,1.5664962987249514E-3,1.6805283570020802E-3,1.8034783770274317E-3,1.9360687818416205E-3,2.0790817795183661E-3,2.2333643782793296E-3,2.3998338260415018E-3,2.5794835105274038E-3,2.7733893591558841E-3,2.9827167812833265E-3,3.2087281990044163E-3,3.4527912166727793E-3,3.7163874835915746E-3,4.0011223089816894E-3,4.3087350933920391E-3,4.6411106462067924E-3,5.0002914648655883E-3,5.388491057885224E-3,5.8081084007987269E-3,6.2617436217582648E-3,6.7522150218330248E-3,7.2825775440290884E-3,7.8561428148257104E-3,8.4765008926283719E-3,9.1475438690546453E-3,9.8734914814731563E-3,null,516.08674704990426,845.90994878842014,179.88180143403727,666.0281473543829,0.5,4.7492242849636276E-4]
[null,129,9000,10445307,10430994,"AP005",3182,"ST KILDA",29.089600000000001,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,5.4988756618813554E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,56000,70612.5,4800,null,2.90896E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,6.3218634999680017E-4,6.7820593572037789E-4,7.2782451729961738E-4,7.8133364089748791E-4,8.3904897994868926E-4,9.0131235909494294E-4,9.6849394940729167E-4,1.0409946494763958E-3,1.1192486681978241E-3,1.2037263264321274E-3,1.2949370961881721E-3,1.3934328975727997E-3,1.499811675481061E-3,1.6147212798809363E-3,1.7388636755872136E-3,1.8729995096349273E-3,2.0179530667685059E-3,2.1746176461748417E-3,2.3439613954245302E-3,2.5270336406649613E-3,2.7249717554523778E-3,2.9390086142404483E-3,3.1704806804847031E-3,3.4208367836024134E-3,3.6916476436748002E-3,3.9846162078248084E-3,null,208.2756257801326,341.38141493587273,72.594374829991324,268.78704010588137,0.5,1.9166306160257868E-4]
[null,130,9000,10571656,10430866,"AP005",3182,"ST KILDA",3.4894599999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,8.3379861742059695,"(8-9)",null,1.4134949496545846E-4,null,1.5,3.0753758490169023E-2,10.340808222957889,"(10+)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,3.4894599999999998E-3,null,8.866935429614891,9.143863483554405,9.4294404272560559,9.7239363788716648,10.02762989275908,10.340808222957889,10.663767594893883,10.99681348556927,11.340260912503645,11.694434731699074,12.059669944911033,12.436312016515936,12.824717200274888,13.225252876302809,13.638297898561595,14.064242953206032,14.503490928121421,14.956457294002412,15,15,15,15,15,15,15,15,null,1.6643484539668625E-4,1.8068989019561386E-4,1.9622786970247124E-4,2.1316727674715739E-4,2.3163772342958016E-4,2.5178099517193689E-4,2.7375220535276191E-4,2.9772106016251481E-4,3.2387324424701331E-4,3.5241193872078536E-4,3.8355948424598696E-4,4.1755920309339526E-4,4.5467739544042147E-4,4.9520552662849946E-4,5.3946262371096308E-4,5.8779790138633844E-4,6.4059363934572855E-4,6.9826833518310321E-4,7.0398876612957949E-4,7.0398876612957949E-4,7.0398876612957949E-4,7.0398876612957949E-4,7.0398876612957949E-4,7.0398876612957949E-4,7.0398876612957949E-4,7.0398876612957949E-4,null,44.805527070375568,79.810544671162319,7.2877963043524678,72.52274836680985,0.5,2.299105477351817E-5]
[null,131,9000,10507142,10430976,"AP005",3182,"ST KILDA",123.035,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2002,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,22,3.4469744546476576E-2,1.0673588146797359,null,3.5,"(3-4)",null,8.1064245586990767E-4,null,1.2142857142857142,5.6773696900079072E-2,5.2079111621190206,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,56000,70612.5,4800,null,0.12303499999999999,null,3.9208574310534763,4.1498992597776843,4.3923208556135043,4.6489038145207591,4.9204753903723928,5.2079111621190206,5.5121378567592432,5.8341363372173447,6.1749447647616176,6.5356619461593528,6.9174508763600997,7.3215424881292366,7.7492396207211094,8.2019212203872218,8.6810467862623959,9.1881610759629826,9.72489908606852,10.292991323544504,10.894269385101977,11.530671862482407,12.204250592707277,12.917177273443823,13.671750464815748,14.470403000233514,15,15,null,8.1064245678935621E-4,8.8127599955176964E-4,1.0043676154539293E-3,1.1470844915561075E-3,1.3127412127019596E-3,1.5052316536727239E-3,1.7291323956781998E-3,1.9898248586210083E-3,2.2936395664889578E-3,2.6480265908624019E-3,3.0617569608677626E-3,3.5451607083514221E-3,4.1104082599355283E-3,4.7718431229874514E-3,5.5463752759887918E-3,6.4539464075231874E-3,7.5180802021254942E-3,8.7665333048249344E-3,1.0232065479630721E-2,1.1953350893729649E-2,1.3976056507504601E-2,1.6354118347649521E-2,1.9151252125350682E-2,2.2442741398136356E-2,2.4821966103853548E-2,2.4821966103853548E-2,null,270.57947436858728,502.42222849617804,270.57947436858728,231.84275412759075,0.5,8.1064245586990767E-4]
[null,132,9000,73237023,10424546,"AP005",3206,"ALBERT PARK",63.360800000000005,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1997,null,"Urban",4.19923,55,1.1499999999999999,1,47.826086956521742,27,5.0137810249420475E-2,1.9359026358199365,null,3.5,"(3-4)",null,4.1746620488383024E-4,null,1.2142857142857142,5.935237927401827E-2,5.3027715795654524,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,56000,70612.5,4800,null,6.3360800000000009E-2,null,3.9411309569969117,4.1821275751563727,4.4378609200569699,4.7092321293026309,4.997197444252377,5.3027715795654524,5.6270312987911124,5.9711192086025191,6.3362477850446259,6.7237036459835107,7.1348520848121399,7.5711418813881766,8.0341104071563088,8.5253890424442247,9.0467089250213686,9.5999070501769115,10.186932743811992,10.809854531355752,11.470867426709409,12.172300666902713,12.916625919717701,13.706465993201267,14.544604077756611,15,15,15,null,4.1746620535732968E-4,4.619395775195081E-4,5.2978646832230745E-4,6.0899818572572486E-4,7.015908087198723E-4,8.0995043508915951E-4,9.3690254131741926E-4,1.0857945212180934E-3,1.2605939294963258E-3,1.466005443497518E-3,1.7076101377015776E-3,1.9920313593703009E-3,2.3271323219866283E-3,2.7222515218231764E-3,3.1884832632980264E-3,3.7390119879294535E-3,4.3895107841346584E-3,5.1586164639204979E-3,6.068495991101759E-3,7.1455219098048514E-3,8.4210778421581912E-3,9.9325192083253057E-3,1.1724319199525409E-2,1.2782863655976301E-2,1.2782863655976301E-2,1.2782863655976301E-2,null,198.59856745365664,385.31261705241354,198.59856745365664,186.7140495987569,0.5,4.1746620488383024E-4]
[null,133,9000,10513578,10430887,"AP005",3182,"ST KILDA WEST",29.193699999999996,3,"SWA","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,5.5185539302797461E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,2.9193699999999996E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,6.3444869114396825E-4,6.8063296248968693E-4,7.3042910905237054E-4,7.8412972032166099E-4,8.4205159940074976E-4,9.0453779418452052E-4,9.7195980043767003E-4,1.0447199514059681E-3,1.1232540098443024E-3,1.2080339797027662E-3,1.2995711561860127E-3,1.3984194345013693E-3,1.5051788993486143E-3,1.6204997190906744E-3,1.7450863705925979E-3,1.8797022229397849E-3,2.0251745106608455E-3,2.1823997297018339E-3,2.3523494922448266E-3,2.536076879554228E-3,2.7347233353896259E-3,2.9495261461674055E-3,3.1818265580092629E-3,3.4330785851113032E-3,3.7048585685313306E-3,3.9988755495563742E-3,null,252.33509512510926,413.59862196608981,87.951282871723663,325.64733909436615,0.5,1.9234894675441397E-4]
[null,134,9000,10445168,10424592,"AP005",3182,"ST KILDA WEST",57.698200000000007,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2013,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,11,3.4469744546476576E-2,0.73053364559058331,null,3.5,"(3-4)",null,3.8015695165825262E-4,null,1.2142857142857142,5.6773696900079072E-2,5.2079111621190206,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,39199.999999999993,53812.499999999993,4800,null,5.7698200000000005E-2,null,3.9208574310534763,4.1498992597776843,4.3923208556135043,4.6489038145207591,4.9204753903723928,5.2079111621190206,5.5121378567592432,5.8341363372173447,6.1749447647616176,6.5356619461593528,6.9174508763600997,7.3215424881292366,7.7492396207211094,8.2019212203872218,8.6810467862623959,9.1881610759629826,9.72489908606852,10.292991323544504,10.894269385101977,11.530671862482407,12.204250592707277,12.917177273443823,13.671750464815748,14.470403000233514,15,15,null,3.8015695208943511E-4,4.132810897495666E-4,4.7100584020794004E-4,5.3793400585770397E-4,6.1561998649750259E-4,7.0588984435274171E-4,8.1088980202641465E-4,9.3314351735430305E-4,1.0756197377591189E-3,1.2418122310309835E-3,1.4358342380586043E-3,1.6625301059259728E-3,1.9276072488593663E-3,2.2377921638456911E-3,2.60101491404118E-3,3.0266273061369075E-3,3.5256609510974707E-3,4.1111325389397331E-3,4.7984050104184113E-3,5.6056149106887641E-3,6.5541781085162931E-3,7.669388314271156E-3,8.9811254958256509E-3,1.0524694450668113E-2,1.164044999108679E-2,1.164044999108679E-2,null,174.46303469126678,323.94957852711542,174.46303469126678,149.48654383584864,0.5,3.8015695165825262E-4]
[null,135,9000,10507128,10430974,"AP005",3182,"ST KILDA",5.7598500000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,1.7704790130067838E-4,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,5.7598500000000004E-3,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,2.0671160579146999E-4,2.2347206457829522E-4,2.4167041610802852E-4,2.6143363676581362E-4,2.8290011558560076E-4,3.0622069162152628E-4,3.3155978630712492E-4,3.5909663954216547E-4,3.8902665905361984E-4,4.2156289345861644E-4,4.5693764042010164E-4,4.9540420233788697E-4,5.3723880316705792E-4,5.8274268121138388E-4,6.3224437411120991E-4,6.8610221374419049E-4,7.4470705039479061E-4,8.0848522733768791E-4,8.7790182893507981E-4,9.5346422748373628E-4,1.0357259563813297E-3,1.1252909397313198E-3,1.1620335795772007E-3,1.1620335795772007E-3,1.1620335795772007E-3,1.1620335795772007E-3,null,64.084326358538334,110.83975903236595,13.7363986342295,97.103360398136445,0.5,3.7950005684905015E-5]
[null,136,9000,10445242,10430977,"AP005",3182,"ST KILDA",195.434,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,3.6943349723066688E-3,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,6.6974070058398061,149921.30961,247370.16085650001,33489.526800000007,14612.5,56000,70612.5,4800,null,0.195434,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,4.2472466835320744E-3,4.5564221866775875E-3,4.8897769895059886E-3,5.2492698000371155E-3,5.6370214216521419E-3,6.0553283505913125E-3,6.5066775242170619E-3,6.9937623180026508E-3,7.5194998975776075E-3,8.0870500412496688E-3,8.6998355582902209E-3,9.3615644389830905E-3,1.0076253884067354E-2,1.0848256373832948E-2,1.1682287950838498E-2,1.2583458905106717E-2,1.35573070668155E-2,1.4609833929051415E-2,1.5747543842245946E-2,1.6977486542603407E-2,1.8307303299291845E-2,1.9745276989558733E-2,2.1300386437415688E-2,2.298236538029241E-2,2.4801766459282386E-2,2.6770030662505967E-2,null,1316.1888025196122,2157.345075996685,458.7570097041114,1698.5880662925736,0.5,1.2876587777500674E-3]
[null,137,9000,10531160,10430974,"AP005",3182,"ST KILDA",0.50509899999999996,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,1.5525876177169776E-5,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,5.0509899999999996E-4,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,1.8127177855962513E-5,1.9596954147492088E-5,2.1192823685642696E-5,2.2925921421005002E-5,2.4808383114520574E-5,2.6853436307775596E-5,2.9075499623070477E-5,3.1490291159684401E-5,3.4114946823497886E-5,3.6968149504423499E-5,4.0070270100532639E-5,4.344352148001499E-5,4.7112126572893008E-5,5.1102501894526542E-5,5.5443457923244182E-5,6.0166417885878421E-5,6.5305656648586037E-5,7.089856156723504E-5,7.6985917323069145E-5,8.361221695665819E-5,9.0826001517791807E-5,9.8680230972568705E-5,1.019023063119464E-4,1.019023063119464E-4,1.019023063119464E-4,1.019023063119464E-4,null,5.6197521045463592,9.7198801092891323,1.2045871357328204,8.5152929735563117,0.5,3.3279529712474864E-6]
[null,138,9000,10505467,10424574,"AP005",3182,"ST KILDA WEST",2.3850799999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,7.3313264830546267E-5,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,2.3850799999999999E-3,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,8.5596624346314434E-5,9.2536915333628537E-5,1.0007261926108088E-4,1.082563154209583E-4,1.1714530893702171E-4,1.2680206032668727E-4,1.3729465439645086E-4,1.4869731208959052E-4,1.6109094923923495E-4,1.7456378654483656E-4,1.8921201548880194E-4,2.0514052534563354E-4,2.2246369691184432E-4,2.4130626910486339E-4,2.6180428514721121E-4,2.8410612567288969E-4,3.0837363677102824E-4,3.347833617227137E-4,3.6352788599641999E-4,3.9481730595187538E-4,4.2888083266855588E-4,4.6596854337081279E-4,4.8118319921143597E-4,4.8118319921143597E-4,4.8118319921143597E-4,4.8118319921143597E-4,null,23.239131294988848,40.19422313104937,4.9812799715672291,35.212943159482137,0.5,1.5714610546967932E-5]
[null,139,9000,10445249,10430887,"AP005",3182,"ST KILDA WEST",4.9956899999999997,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,9.4434705720615163E-5,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,4.9956899999999997E-3,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,1.0856825211812861E-4,1.1647140596704439E-4,1.2499263182816283E-4,1.3418199825694307E-4,1.4409371729552374E-4,1.547864920523835E-4,1.663238936979028E-4,1.7877477037988611E-4,1.9221369077708831E-4,2.0672142524110723E-4,2.2238546772923275E-4,2.3930060200468407E-4,2.5756951587797643E-4,2.7730346758595494E-4,2.9862300875551013E-4,3.2165876877949883E-4,3.4655230584555155E-4,3.7345703030702365E-4,4.0253920657239601E-4,4.3397904021827524E-4,4.6797185760532592E-4,5.0472938589993894E-4,5.4448114208138386E-4,5.8747594024925536E-4,6.3398352734412851E-4,6.8429635826096997E-4,null,43.180135144416681,70.775903697365365,15.050416505254258,55.725487192111103,0.5,3.2915173815294344E-5]
[null,140,9000,10575570,10430873,"AP005",3182,"ST KILDA",155.72900000000001,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1963,null,"Urban",4.19923,50,1.1499999999999999,1,43.478260869565219,61,5.5151591274362526E-2,5.5,null,10,"(10+)",null,1.0260713763502563E-2,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,56000,70612.5,4800,null,0.15572900000000001,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.2257598314903089E-2,1.3403574997725189E-2,1.4661021150615816E-2,1.6041014222068762E-2,1.755574714651878E-2,1.9218641626856662E-2,2.1044472984948635E-2,2.3049507765737019E-2,2.5251655402296472E-2,2.7670635383550291E-2,3.0328161514504764E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,3.1417888888422077E-2,null,3886.3518861838656,7279.2600761737431,388.62856133806309,6890.6315148356798,0.5,1.0260538790601444E-3]
[null,141,9000,10507080,10430907,"AP005",3182,"ST KILDA WEST",1.24692,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1.05,66.252587991718428,61,3.6193231773800405E-2,4.5477834373715345,null,9.2623189341133596,"(9-10)",null,6.6833231255805889E-5,null,1.5,3.1902749975051575E-2,11.579933065915005,"(10+)",null,6.6974070058398061,149921.30961,247370.16085650001,33489.526800000007,14612.5,28000,42612.5,4800,null,1.2469200000000001E-3,null,9.8725674089563178,10.192607392528782,10.523022143559624,10.864147981900549,11.2163321299168,11.579933065915005,11.955320889028128,12.342877695928939,12.742997969755425,13.156088981644055,13.582571205279576,14.022878744883306,14.477459777075575,14.946777007062067,15,15,15,15,15,15,15,15,15,15,15,15,null,7.9357135322178829E-5,8.6514693976780059E-5,9.4346534495493622E-5,1.0291766961844823E-4,1.1229947063520247E-4,1.2257029498503083E-4,1.3381617617254485E-4,1.4613158221032008E-4,1.5962024942098494E-4,1.7439609911416767E-4,1.9058424540500374E-4,2.0832210326744799E-4,2.2776060682494555E-4,2.4906554888138693E-4,2.5156261205524502E-4,2.5156261205524502E-4,2.5156261205524502E-4,2.5156261205524502E-4,2.5156261205524502E-4,2.5156261205524502E-4,2.5156261205524502E-4,2.5156261205524502E-4,2.5156261205524502E-4,2.5156261205524502E-4,2.5156261205524502E-4,2.5156261205524502E-4,null,21.939491032496171,40.236418830801576,2.6969528383597097,37.539465992441869,0.5,8.2155995535685405E-6]
[null,142,9000,10445212,10430887,"AP005",3182,"ST KILDA WEST",167.70500000000001,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1969,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,55,3.4469744546476576E-2,3.3290559639677477,null,5.049068212017751,"(5-6)",null,1.9036963104921887E-3,null,1.4355811731453929,2.9286218236992598E-2,6.1978796489276444,"(6-7)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,0.16770500000000002,null,5.3536370387668484,5.5127432594734778,5.676578001983926,5.8452817945462403,6.0189993418063601,6.1978796489276444,6.3820761493991336,6.5717468366421929,6.7670543995284005,6.9681663619249257,7.1752552263871126,7.3884986221214826,7.6080794573461006,7.8341860761789865,8.0670124201891209,8.306758194748646,8.553629040328925,8.8078367088873968,9.0695992454965229,9.3391411753706155,9.6166936964509642,9.9024948777144601,10.196789863375798,10.49983108315843,10.811878468814616,11.133199677080295,null,2.1943101788862111E-3,2.3575604450574543E-3,2.5341382333160575E-3,2.7251798084657157E-3,2.9319208742742357E-3,3.1557054204958742E-3,3.3979953655020995E-3,3.660381066578176E-3,3.9445927764999158E-3,4.2525131321603108E-3,4.5861907688244646E-3,4.9478551621128884E-3,5.3399328091131293E-3,5.7650648701691879E-3,6.2261264039744938E-3,6.7262473406831738E-3,7.2688353509472317E-3,7.8576007831865791E-3,8.4965838571139356E-3,9.1901843186885518E-3,9.9431937803927204E-3,1.0760830991157027E-2,1.1648780302560544E-2,1.2613233622272551E-2,1.3660936172268698E-2,1.4799236398351867E-2,null,870.46243575083645,1442.941822485928,505.24153820866889,937.70028427725913,0.5,1.1049603207352614E-3]
[null,143,9000,10445409,10424583,"AP005",3182,"ST KILDA WEST",48.21,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,9.1132499470360586E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,39199.999999999993,53812.499999999993,4800,null,4.8210000000000003E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,1.0477182200286609E-3,1.1239861724148638E-3,1.2062187166208733E-3,1.294899030157441E-3,1.3905502765017847E-3,1.493738959352043E-3,1.6050785607545491E-3,1.7252334872688878E-3,1.8549233504007313E-3,1.9949276097743821E-3,2.14609060995104E-3,2.309327044441473E-3,2.48562788333088E-3,2.6760668040488678E-3,2.8818071681996171E-3,3.1041095910394039E-3,3.3443401541757086E-3,3.6039793163910516E-3,3.8846315821948951E-3,4.1880359928104134E-3,4.5160775098440388E-3,4.8707993679023434E-3,5.2544164789535622E-3,5.6693299783246364E-3,6.1181430099266441E-3,6.6036778566647188E-3,null,418.22863812555568,685.51220871484543,145.77340198595402,539.7388067288914,0.5,3.1764191325629499E-4]
[null,144,9000,10523927,10424590,"AP005",3182,"ST KILDA WEST",9.0175000000000001,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1997,null,"Urban",4.19923,80,1.1499999999999999,1.05,66.252587991718428,27,3.6193231773800405E-2,1.3285260270511392,null,3.5,"(3-4)",null,5.9413730611670605E-5,null,1.2142857142857142,5.935237927401827E-2,5.3027715795654524,"(5-6)",null,7.3062621881888781,149921.30961,269858.35729799996,66979.053600000014,14612.5,28000,42612.5,4800,null,9.0174999999999995E-3,null,3.9411309569969117,4.1821275751563727,4.4378609200569699,4.7092321293026309,4.997197444252377,5.3027715795654524,5.6270312987911124,5.9711192086025191,6.3362477850446259,6.7237036459835107,7.1348520848121399,7.5711418813881766,8.0341104071563088,8.5253890424442247,9.0467089250213686,9.5999070501769115,10.186932743811992,10.809854531355752,11.470867426709409,12.172300666902713,12.916625919717701,13.706465993201267,14.544604077756611,15,15,15,null,5.9413730679058967E-5,6.574317464871282E-5,7.5399134450581529E-5,8.6672534749904079E-5,9.9850303620400117E-5,1.1527203015770784E-4,1.3333983577116807E-4,1.5453012106987532E-4,1.7940754787239299E-4,2.0864168518609086E-4,2.4302683073326053E-4,2.8350561834954239E-4,3.3119713945395916E-4,3.8743044750130182E-4,4.5378448231067078E-4,5.3213565171452771E-4,6.2471454741629324E-4,7.3417355783707088E-4,8.6366748209871233E-4,1.0169496569119273E-3,1.1984865948924488E-3,1.4135947140988345E-3,1.6686034327489606E-3,1.8192553284959515E-3,1.8192553284959515E-3,1.8192553284959515E-3,null,22.829720693652202,44.2932672668924,22.829720693652202,21.463546573240198,0.5,5.9413730611670605E-5]
[null,145,9000,155576579,155576573,"AP005",3182,"ST KILDA WEST",24.3691,3,"c.x.hc.v","c (Cu)","95mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2017,null,"Urban",4.19923,60,1.1499999999999999,1.05,49.689440993788821,7,4.8257642365067209E-2,0.70093250251788142,null,3.5,"(3-4)",null,1.6056103605753948E-4,null,1.2142857142857142,7.9483175660110705E-2,6.1052264420283695,"(6-7)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,28000,42612.5,4800,null,2.4369100000000001E-2,null,4.103044749020806,4.4424787401518397,4.8099932035620601,5.2079111621190206,5.6387478162003077,6.1052264420283695,6.6102956052323449,7.1571477984421366,7.7492396207211094,8.3903136263896663,9.0844219813439242,9.835952076398808,10.649654259554964,11.530671862482411,12.484573711015443,13.517389325154401,14.635647031070031,15,15,15,15,15,15,15,15,15,null,1.7009081503027525E-4,2.042544926963933E-4,2.4629371839257863E-4,2.9813582063247033E-4,3.6219666974613465E-4,4.4150722371766391E-4,5.3987330694349619E-4,6.6207742718841513E-4,8.1413378247811505E-4,1.003610583752737E-3,1.2400375890930734E-3,1.535421524687024E-3,1.9048981272302451E-3,2.3675572257031534E-3,2.9474870232970747E-3,3.6750960956676015E-3,4.588787291297588E-3,4.9163975631439641E-3,4.9163975631439641E-3,4.9163975631439641E-3,4.9163975631439641E-3,4.9163975631439641E-3,4.9163975631439641E-3,4.9163975631439641E-3,4.9163975631439641E-3,4.9163975631439641E-3,null,56.318450678715372,154.86324319760007,56.318450678715372,98.544792518884691,0.5,1.6056103605753948E-4]
[null,146,9000,10445234,10430887,"AP005",3182,"ST KILDA WEST",99.654700000000005,3,"plyswsb","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1994,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,30,3.4469744546476576E-2,1.4062761127071017,null,3.5,"(3-4)",null,6.565963404476685E-4,null,1.2142857142857142,5.3417141346616445E-2,5.0869729986879877,"(5-6)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,9.9654699999999999E-2,null,3.8946244305256617,4.1083208492553389,4.3337427013849528,4.5715333565565084,4.8223714858360323,5.0869729986879877,5.3660930862306699,5.6605283766041783,5.9711192086025191,6.2987520300589699,6.6443619278298351,7.0089352965973628,7.3935126541087595,7.7991916108862043,8.2271300028835999,8.6785491960309145,9.1547375720974653,9.6570542058230977,10.186932743811992,10.745885496259779,11.335507753191999,11.957482337532774,12.613584407998458,13.305686525524067,14.035763997682388,14.80590051634918,null,6.5659634119239461E-4,6.9760489012681644E-4,7.8858617266007837E-4,8.9312770650385852E-4,1.0133711983525266E-3,1.1518084709361556E-3,1.3113399376426247E-3,1.4953429787195865E-3,1.7077519108602277E-3,1.9531515327550764E-3,2.2368865701420946E-3,2.5651897436877284E-3,2.9453316518650696E-3,3.3857962108088165E-3,3.8964860379383463E-3,4.4889629223976522E-3,5.1767294123634252E-3,5.975558589666469E-3,6.9038803225291356E-3,7.9832337187250614E-3,9.2387971807065036E-3,1.0700009434157706E-2,1.24012972124058E-2,1.4382927990284183E-2,1.6692009341785982E-2,1.9383660227598978E-2,null,300.22774465712672,526.66278779157665,300.22774465712672,226.43504313444993,0.5,6.565963404476685E-4]
[null,147,9000,10505432,10424589,"AP005",3182,"ST KILDA WEST",3.8182800000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,1.1736737251462351E-4,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,3.8182800000000003E-3,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,1.3703183071806625E-4,1.4814255835447331E-4,1.6020648392179714E-4,1.7330778172872051E-4,1.8753819167828808E-4,2.0299770695497994E-4,2.1979532468046373E-4,2.3804986533174641E-4,2.5789086725023315E-4,2.7945956315445126E-4,3.0290994620749947E-4,3.2840993388763719E-4,3.5614263867231164E-4,3.8630775537831764E-4,4.1912307591019749E-4,4.5482614316261146E-4,4.9367605690797862E-4,5.3595544568677087E-4,5.8197262001375674E-4,6.3206392362936546E-4,6.8659630107237237E-4,7.4597010154037061E-4,7.7032727870136094E-4,7.7032727870136094E-4,7.7032727870136094E-4,7.7032727870136094E-4,null,37.203578178103051,64.347023285098686,7.9745424429519023,56.372480842146786,0.5,2.5157555788181831E-5]
[null,148,9000,10443999,10424585,"AP005",3206,"MIDDLE PARK",22.200900000000001,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,4.1966884619197857E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,39199.999999999993,53812.499999999993,4800,null,2.2200899999999999E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,4.8247847813802732E-4,5.1760017870079137E-4,5.5546859792218089E-4,5.9630624100025567E-4,6.4035402683236824E-4,6.8787283266290755E-4,7.3914516945562474E-4,7.9447699911860297E-4,8.5419970566089174E-4,9.1867223339224383E-4,9.8828340639830017E-4,1.0634544447405247E-3,1.1446416941514317E-3,1.2323395874301701E-3,1.3270838573010344E-3,1.4294550221884816E-3,1.5400821681982881E-3,1.6596470525879711E-3,1.7888885561740434E-3,1.928607514473858E-3,2.0796719599314771E-3,2.2430228103477107E-3,2.4196800416428151E-3,2.6107493863469699E-3,2.8174296027604325E-3,3.041020363576597E-3,null,192.59597950967955,315.68114487569824,67.129241239368724,248.55190363632951,0.5,1.4627538585379961E-4]
[null,149,9000,155009466,10424570,"AP005",3182,"ST KILDA WEST",4.8087999999999997,3,"c.x.hc.v","c (Cu)","95mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2018,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,6,4.5959659395302103E-2,0.65876446297445856,null,3.5,"(3-4)",null,3.1683809011965798E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,56000,70612.5,4800,null,4.8087999999999994E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,3.2991727304126636E-5,3.9255520698946291E-5,4.6885167858846041E-5,5.6196904502870777E-5,6.7582816794711488E-5,8.1529434846000298E-5,9.864094773449687E-5,1.1966819907685536E-4,1.4554491456882291E-4,1.7743297931002182E-4,2.1677904195696273E-4,2.653852983648473E-4,3.2549802894719633E-4,3.9991836858168978E-4,4.9214092203214103E-4,6.065272598846541E-4,7.4852311310103989E-4,9.2493032029096337E-4,9.7016191002731694E-4,9.7016191002731694E-4,9.7016191002731694E-4,9.7016191002731694E-4,9.7016191002731694E-4,9.7016191002731694E-4,9.7016191002731694E-4,9.7016191002731694E-4,null,15.072738841225867,38.785484328875668,15.072738841225867,23.712745487649801,0.5,3.1683809011965798E-5]
[null,150,9000,186505893,10424590,"AP005",3182,"ST KILDA WEST",7.6768200000000002,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2021,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,3,4.5959659395302103E-2,0.57391831429849771,null,3.5,"(3-4)",null,5.0580373211453854E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,7.3062621881888781,149921.30961,269858.35729799996,66979.053600000014,14612.5,39199.999999999993,53812.499999999993,4800,null,7.67682E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,5.266834802921009E-5,6.2667935121461671E-5,7.4847985843068228E-5,8.971334229448689E-5,1.0788993504116975E-4,1.3015446598204793E-4,1.5747146905405516E-4,1.910395990761073E-4,2.3234946578361154E-4,2.8325591503634211E-4,3.4606839229663343E-4,4.2366394239586324E-4,5.1962855152687078E-4,6.3843398151207961E-4,7.856590569528325E-4,9.6826663600642793E-4,1.1949503421053746E-3,1.4765687035052557E-3,1.5487768994626328E-3,1.5487768994626328E-3,1.5487768994626328E-3,1.5487768994626328E-3,1.5487768994626328E-3,1.5487768994626328E-3,1.5487768994626328E-3,1.5487768994626328E-3,null,20.002004079657009,51.469571917199701,20.002004079657009,31.467567837542692,0.5,5.0580373211453854E-5]
[null,151,9000,10553359,10430887,"AP005",3182,"ST KILDA WEST",17.0533,3,"SWA","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2017,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,7,3.4469744546476576E-2,0.63644392188766175,null,3.5,"(3-4)",null,1.1235932045910755E-4,null,1.2142857142857142,5.6773696900079072E-2,5.2079111621190206,"(5-6)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,1.70533E-2,null,3.9208574310534763,4.1498992597776843,4.3923208556135043,4.6489038145207591,4.9204753903723928,5.2079111621190206,5.5121378567592432,5.8341363372173447,6.1749447647616176,6.5356619461593528,6.9174508763600997,7.3215424881292366,7.7492396207211094,8.2019212203872218,8.6810467862623959,9.1881610759629826,9.72489908606852,10.292991323544504,10.894269385101977,11.530671862482407,12.204250592707277,12.917177273443823,13.671750464815748,14.470403000233514,15,15,null,1.1235932058654799E-4,1.221495021998309E-4,1.3921064946251468E-4,1.5899196131063332E-4,1.8195285668769321E-4,2.0863304717825878E-4,2.396668710791161E-4,2.7580022157533743E-4,3.1791054268465185E-4,3.670304536266412E-4,4.2437566530471995E-4,4.9137797462290656E-4,5.6972426690907912E-4,6.6140262794523439E-4,7.6875686994773581E-4,8.9455101614512283E-4,1.0420455732995221E-3,1.2150877588261149E-3,1.4182182488217709E-3,1.6567974868617857E-3,1.9371551545448716E-3,2.2667670696791286E-3,2.6544645659303677E-3,3.1106823414868839E-3,3.4404554359234833E-3,3.4404554359234833E-3,null,51.376139790309729,95.397164567687767,51.376139790309729,44.021024777378038,0.5,1.1235932045910755E-4]
[null,152,9000,41566492,41566491,"AP005",3182,"ST KILDA",4.1715400000000002,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,15,4.5959659395302103E-2,0.99625474141140391,null,3.5,"(3-4)",null,2.7485084978742269E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,4.1715400000000005E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,2.8619678530663878E-5,3.4053396859191987E-5,4.0671966629905728E-5,4.8749716147459995E-5,5.8626772494553897E-5,7.0725191032582803E-5,8.5569093976119428E-5,1.0380982348549852E-4,1.2625736834978116E-4,1.5391964118094506E-4,1.88051581410154E-4,2.302165587133787E-4,2.8236317744019046E-4,3.4692136734180306E-4,4.2692262974005116E-4,5.2615054186059521E-4,6.4932916886240076E-4,8.0235897278043713E-4,8.4159649271239281E-4,8.4159649271239281E-4,8.4159649271239281E-4,8.4159649271239281E-4,8.4159649271239281E-4,8.4159649271239281E-4,8.4159649271239281E-4,8.4159649271239281E-4,null,8.7123319354451674,22.418753307523577,8.7123319354451674,13.70642137207841,0.5,2.7485084978742269E-5]
[null,153,9000,10522811,10424580,"AP005",3182,"ST KILDA",36.869300000000003,3,"plyswsH","a (Al)","300mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1995,null,"Urban",4.19923,80,1.1499999999999999,1.05,66.252587991718428,29,3.6193231773800405E-2,1.4282594582710657,null,3.5,"(3-4)",null,2.4292128173450148E-4,null,1.2142857142857142,5.5259111737879077E-2,5.1529880518271325,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,42000.000000000007,56612.500000000007,4800,null,3.6869300000000001E-2,null,3.90899845657195,4.1310859062542944,4.3657911238519684,4.6138309804326205,4.8759630756722476,5.1529880518271325,5.4457520391727519,5.755149240378846,6.0821246617142393,6.4276769994234684,6.792861690091188,7.1787941343112456,7.5866531035066229,8.017684340305836,8.4732043634726253,8.9546044890104621,9.4633550797237724,10.001010036215471,10.569211543037872,11.169695084493389,11.804294745404995,12.474948813046845,13.183705697345289,13.932730187432625,14.724310063663301,15,null,2.4292128201002818E-4,2.6136348917892347E-4,2.9677352905778072E-4,3.3766260887948179E-4,3.8492893649505033E-4,4.3962310763067807E-4,5.0297451692155385E-4,5.7642240950638317E-4,6.6165239587923151E-4,7.6063939940436626E-4,8.7569817887182865E-4,1.0095427724198837E-3,1.1653564496357856E-3,1.3468740422288149E-3,1.5584788580892527E-3,1.8053167779357629E-3,2.093430598886158E-3,2.4299182378753953E-3,2.8231190548898659E-3,3.2828333191877797E-3,3.8205807419154393E-3,4.4499050604514638E-3,5.1867329124934145E-3,6.0497967156565415E-3,7.0611330116720416E-3,7.4382778467331065E-3,null,77.682337024122361,140.58443182902585,77.682337024122361,62.902094804903484,0.5,2.4292128173450148E-4]
[null,154,9000,10516903,10424584,"AP005",3206,"ALBERT PARK",73.372200000000007,3,"unknown","c (Cu)","185mm","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1997,null,"Urban",4.19923,50,1.1499999999999999,1,43.478260869565219,27,5.5151591274362526E-2,2.2165363700597491,null,5.5,"(5-6)",null,1.0256004303795128E-3,null,1.5,5.9207290686379525E-2,8.3244679760456748,"(8-9)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,39199.999999999993,53812.499999999993,4800,null,7.3372200000000012E-2,null,6.1914089233220411,6.5690548539227258,6.969735355598508,7.3948554255216603,7.8459057588810408,8.3244679760456748,8.8322201685599762,9.3709427834177745,9.9425248662485686,10.548970685307836,11.192406759498668,11.875089315068648,12.599412197129087,13.36791526373859,14.183293291985018,15,15,15,15,15,15,15,15,15,15,15,null,1.3770174780266928E-3,1.5997742606804351E-3,1.8615846133471353E-3,2.1695660461071124E-3,2.5321636704350664E-3,2.9594014519413524E-3,3.4631814590811855E-3,4.0576403320986996E-3,4.759573976292889E-3,5.588943607814232E-3,6.5694788153411923E-3,7.729396326802385E-3,9.1022567819154018E-3,1.0727986122273962E-2,1.2654093356634649E-2,1.4802635521316405E-2,1.4802635521316405E-2,1.4802635521316405E-2,1.4802635521316405E-2,1.4802635521316405E-2,1.4802635521316405E-2,1.4802635521316405E-2,1.4802635521316405E-2,1.4802635521316405E-2,1.4802635521316405E-2,1.4802635521316405E-2,null,470.67234384163027,1358.1394614452938,221.85677671009785,1136.282684735196,0.5,4.8342845857339827E-4]
[null,155,9000,10574430,10430992,"AP005",3182,"ST KILDA",1.7319733333333334,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2002,null,"Urban",4.19923,55,1.1499999999999999,1,47.826086956521742,22,5.0137810249420475E-2,1.5066439760627846,null,3.5,"(3-4)",null,1.1411477355504725E-5,null,1.2142857142857142,7.2841556381749703E-2,5.827883294504911,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,1.7319733333333333E-3,null,4.0489034090537377,4.3548389870254951,4.6838910902419943,5.0378064058421863,5.4184636008334968,5.827883294504911,6.2682387843566687,6.741867582482362,7.2512838236413062,7.7991916108862052,8.3884993695878602,9.0223352860515611,9.7040639126769772,10.437304027805714,11.225947845060904,12.074181674146534,12.986508142779018,13.967770097710307,15,15,15,15,15,15,15,15,null,1.1729531826990243E-5,1.3860342185653359E-5,1.6435961052588213E-5,1.9554994201402956E-5,2.3338695125155193E-5,2.7936281765880415E-5,3.3531518910007765E-5,4.0350870276814506E-5,4.8673597787441631E-5,5.8844276779940277E-5,7.1288309363628857E-5,8.6531159071056717E-5,1.0522220516770908E-4,1.281643327500966E-4,1.5635064546413744E-4,1.9101002419521045E-4,2.3366367344770011E-4,2.8619531728156218E-4,3.4942076135065838E-4,3.4942076135065838E-4,3.4942076135065838E-4,3.4942076135065838E-4,3.4942076135065838E-4,3.4942076135065838E-4,3.4942076135065838E-4,3.4942076135065838E-4,null,3.6172556378074812,8.8553540838116653,3.6172556378074812,5.2380984460041837,0.5,1.1411477355504725E-5]
[null,156,9000,10507156,10430996,"AP005",3182,"ST KILDA",0.88708299999999995,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,2.7267408600833298E-5,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,6.6974070058398061,149921.30961,247370.16085650001,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,8.8708299999999999E-4,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,3.1835959512889142E-5,3.4417262508972953E-5,3.7220017488712077E-5,4.0263780272598808E-5,4.3569864360013098E-5,4.7161500696319933E-5,5.1064012069182924E-5,5.5305003480122352E-5,5.991456996158966E-5,6.492552344556713E-5,7.0373640437994912E-5,7.6297932415340635E-5,8.2740941036631727E-5,8.9749060457657392E-5,9.73728892453266E-5,1.0566761462101229E-4,1.1469343201391736E-4,1.2451600318105476E-4,1.3520695645150783E-4,1.4684443298158028E-4,1.5951368326685923E-4,1.7330771854990638E-4,1.7896650674446068E-4,1.7896650674446068E-4,1.7896650674446068E-4,1.7896650674446068E-4,null,9.2565268494485444,16.010017796384361,1.984125448414463,14.025892347969897,0.5,5.8447363894862866E-6]
[null,157,9000,155000541,159407562,"AP005",3182,"ST KILDA WEST",30.693000000000001,3,"c.x.hc.v","c (Cu)","95mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2018,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,6,4.5959659395302103E-2,0.65876446297445856,null,3.5,"(3-4)",null,2.0222740600654352E-4,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,39199.999999999993,53812.499999999993,4800,null,3.0693000000000002E-2,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,2.1057542134119924E-4,2.5055516902611018E-4,2.9925271524945137E-4,3.5868648933343308E-4,4.3135904921811681E-4,5.203757577209049E-4,6.2959295641634358E-4,7.6380303490806891E-4,9.2896565938714061E-4,1.1324967630100026E-3,1.3836298317220633E-3,1.6938676931276533E-3,2.0775476215430665E-3,2.552548346131635E-3,3.1411747878748349E-3,3.8712654274745658E-3,4.7775785872588216E-3,5.9035281818105448E-3,6.1922266479097592E-3,6.1922266479097592E-3,6.1922266479097592E-3,6.1922266479097592E-3,6.1922266479097592E-3,6.1922266479097592E-3,6.1922266479097592E-3,6.1922266479097592E-3,null,92.806949329078762,238.81276765497176,92.806949329078762,146.00581832589302,0.5,2.0222740600654352E-4]
[null,158,9000,10445284,10430881,"AP005",3182,"ST KILDA",25.863800000000001,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1999,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,25,3.4469744546476576E-2,1.1836423636462359,null,3.5,"(3-4)",null,1.7040918722418922E-4,null,1.2142857142857142,5.6773696900079072E-2,5.2079111621190206,"(5-6)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,56000,70612.5,4800,null,2.5863800000000003E-2,null,3.9208574310534763,4.1498992597776843,4.3923208556135043,4.6489038145207591,4.9204753903723928,5.2079111621190206,5.5121378567592432,5.8341363372173447,6.1749447647616176,6.5356619461593528,6.9174508763600997,7.3215424881292366,7.7492396207211094,8.2019212203872218,8.6810467862623959,9.1881610759629826,9.72489908606852,10.292991323544504,10.894269385101977,11.530671862482407,12.204250592707277,12.917177273443823,13.671750464815748,14.470403000233514,15,15,null,1.7040918741747111E-4,1.8525741615968677E-4,2.1113311767039736E-4,2.411343428512932E-4,2.7595786708725932E-4,3.1642224118552122E-4,3.6348953107117352E-4,4.1829099181860482E-4,4.8215739439799336E-4,5.5665485545370826E-4,6.4362717669355586E-4,7.4524588555012418E-4,8.6406938800601878E-4,1.0031129041681056E-3,1.1659311648158568E-3,1.3567162116056265E-3,1.5804130753991419E-3,1.8428566187615814E-3,2.1509334348118266E-3,2.5127734128113539E-3,2.9379764318998463E-3,3.4378806528218616E-3,4.0258800724968105E-3,4.717800422425482E-3,5.2179490951099082E-3,5.2179490951099082E-3,null,64.544249206861906,119.84820947264352,64.544249206861906,55.303960265781612,0.5,1.7040918722418922E-4]
[null,159,9000,74516716,10424586,"AP005",3205,"SOUTH MELBOURNE",7.1019000000000005,1,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2011,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,13,4.5959659395302103E-2,0.908762396991601,null,3.5,"(3-4)",null,4.6792389623623345E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,33489.526800000007,14612.5,112000,126612.5,4800,null,7.1019000000000004E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,4.8723995204869612E-5,5.7974709376943665E-5,6.9242591419218664E-5,8.2994675613237825E-5,9.9810016343861575E-5,1.2040714800632374E-4,1.456783702203509E-4,1.7673257008482765E-4,2.1494872499923544E-4,2.6204277070409335E-4,3.2015119740354226E-4,3.9193558693589029E-4,4.8071336960990146E-4,5.9062141528662101E-4,7.2682074824905645E-4,8.9575277553128121E-4,1.1054600517659866E-3,1.365987905854765E-3,1.4327884022673023E-3,1.4327884022673023E-3,1.4327884022673023E-3,1.4327884022673023E-3,1.4327884022673023E-3,1.4327884022673023E-3,1.4327884022673023E-3,1.4327884022673023E-3,null,21.74651255206075,55.958577315007226,21.74651255206075,34.212064762946476,0.5,4.6792389623623345E-5]
[null,160,9000,10574423,10430983,"AP005",3182,"ST KILDA",154.643,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2002,null,"Urban",4.19923,55,1.1499999999999999,1,47.826086956521742,22,5.0137810249420475E-2,1.5066439760627846,null,3.5,"(3-4)",null,1.0188985354012284E-3,null,1.2142857142857142,7.2841556381749703E-2,5.827883294504911,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,56000,70612.5,4800,null,0.154643,null,4.0489034090537377,4.3548389870254951,4.6838910902419943,5.0378064058421863,5.4184636008334968,5.827883294504911,6.2682387843566687,6.741867582482362,7.2512838236413062,7.7991916108862052,8.3884993695878602,9.0223352860515611,9.7040639126769772,10.437304027805714,11.225947845060904,12.074181674146534,12.986508142779018,13.967770097710307,15,15,15,15,15,15,15,15,null,1.047296719534511E-3,1.2375507494049134E-3,1.4675204728260244E-3,1.7460101204142236E-3,2.0838460735958454E-3,2.4943515803482609E-3,2.9939344786680689E-3,3.6028150734907921E-3,4.3459278718552263E-3,5.2540390310553122E-3,6.3651315021707369E-3,7.7261224377350446E-3,9.3949930755766256E-3,1.1443430754980747E-2,1.3960106891470966E-2,1.7054744783379996E-2,2.0863168478136324E-2,2.5553570368889028E-2,3.1198791434943102E-2,3.1198791434943102E-2,3.1198791434943102E-2,3.1198791434943102E-2,3.1198791434943102E-2,3.1198791434943102E-2,3.1198791434943102E-2,3.1198791434943102E-2,null,340.09201978933999,832.57462503776082,340.09201978933999,492.48260524842084,0.5,1.0188985354012284E-3]
[null,161,9000,10505502,10424572,"AP005",3182,"ST KILDA WEST",7.4971500000000004,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,2.3044952094870198E-4,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,7.4971500000000002E-3,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,2.6906046431061903E-4,2.908762535401384E-4,3.1456363622738541E-4,3.4028788768437012E-4,3.6822913818286703E-4,3.9858372322027928E-4,4.3156565742379777E-4,4.6740824346876148E-4,5.063658284371721E-4,5.4871572118948689E-4,5.9476028557611132E-4,6.4482922568426064E-4,6.9928208081181077E-4,7.5851094949415799E-4,8.2294346369573125E-4,8.9304603622876596E-4,9.6932740659345365E-4,1.0523425127624412E-3,1.1426967189771666E-3,1.2410504324035683E-3,1.3481241445322855E-3,1.4647039365272819E-3,1.5125289809851316E-3,1.5125289809851316E-3,1.5125289809851316E-3,1.5125289809851316E-3,null,73.048808923904303,126.3446592763961,15.657924739981574,110.68673453641452,0.5,4.9396578924900056E-5]
[null,162,9000,10571581,10424571,"AP005",3182,"ST KILDA",17.354399999999998,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,50,1.1499999999999999,1,43.478260869565219,61,5.5151591274362526E-2,5.5,null,10,"(10+)",null,1.1434513220872722E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,7.3062621881888781,149921.30961,269858.35729799996,66979.053600000014,14612.5,39199.999999999993,53812.499999999993,4800,null,1.7354399999999999E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.3659836266601221E-3,1.4936909756084094E-3,1.6338204538412695E-3,1.7876065293906086E-3,1.956407979756792E-3,2.1417205160832037E-3,2.3451906964662493E-3,2.5686312605212036E-3,2.8140380308973524E-3,3.083608542405622E-3,3.3797625759320448E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,3.5012015162572928E-3,null,452.17772343561205,846.94318629289955,45.217001258333475,801.72618503456613,0.5,1.143431823151845E-4]
[null,163,9000,10553074,10430994,"AP005",3182,"ST KILDA",6.8631099999999998,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,1.2973498619374123E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,56000,70612.5,4800,null,6.8631099999999995E-3,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,1.4915174015890691E-4,1.6000914208177093E-4,1.7171565518000166E-4,1.8434006394656366E-4,1.9795684522219792E-4,2.126466457025223E-4,2.2849679985687934E-4,2.4560189169902459E-4,2.6406436414372038E-4,2.8399518000246123E-4,3.0551453901806852E-4,3.2875265571409904E-4,3.5385060324345558E-4,3.8096122886404943E-4,4.1025014715084985E-4,4.4189681757640409E-4,4.760957136595072E-4,5.1305759149795861E-4,5.5301086617045431E-4,5.9620310521918841E-4,6.4290264921355975E-4,6.9340037025190319E-4,7.4801158018815536E-4,8.0707810138020309E-4,8.7097051385309375E-4,9.4009059396088349E-4,null,49.138473201690147,80.542125112086012,17.127192530645377,63.414932581440638,0.5,4.5219070551512354E-5]
[null,164,9000,10572517,10430888,"AP005",3182,"ST KILDA",47.432899999999997,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1963,null,"Urban",4.19923,50,1.1499999999999999,1,43.478260869565219,61,5.5151591274362526E-2,5.5,null,10,"(10+)",null,3.125271528571047E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,4.7432899999999993E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,3.7334949502723746E-3,4.0825436014460953E-3,4.4655443118176118E-3,4.8858711190206397E-3,5.3472378222817231E-3,5.8537324867078654E-3,6.4098554710283239E-3,7.0205613399009006E-3,7.6913050589908624E-3,8.428092911945767E-3,9.2375386235149064E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,9.5694545130042257E-3,null,990.66104275705436,1855.5394850369721,99.064414930883316,1756.4750701060889,0.5,3.1252182342448686E-4]
[null,165,9000,10522797,10424580,"AP005",3182,"ST KILDA",107.74899999999998,3,"plyswsH","a (Al)","300mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1995,null,"Urban",4.19923,80,1.1499999999999999,1.05,66.252587991718428,29,3.6193231773800405E-2,1.4282594582710657,null,3.5,"(3-4)",null,7.0992737007783704E-4,null,1.2142857142857142,5.5259111737879077E-2,5.1529880518271325,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,42000.000000000007,56612.500000000007,4800,null,0.10774899999999998,null,3.90899845657195,4.1310859062542944,4.3657911238519684,4.6138309804326205,4.8759630756722476,5.1529880518271325,5.4457520391727519,5.755149240378846,6.0821246617142393,6.4276769994234684,6.792861690091188,7.1787941343112456,7.5866531035066229,8.017684340305836,8.4732043634726253,8.9546044890104621,9.4633550797237724,10.001010036215471,10.569211543037872,11.169695084493389,11.804294745404995,12.474948813046845,13.183705697345289,13.932730187432625,14.724310063663301,15,null,7.0992737088305241E-4,7.6382395639569567E-4,8.6730832921826041E-4,9.8680496901637081E-4,1.124938850979139E-3,1.2847802975401736E-3,1.4699221635284772E-3,1.6845705831654864E-3,1.9336516832050327E-3,2.2229370952641099E-3,2.5591916058959798E-3,2.9503468789879393E-3,3.4057058878743628E-3,3.9361835233137745E-3,4.5545898208064397E-3,5.2759634033138813E-3,6.1179640947721979E-3,7.1013352630192586E-3,8.2504483417186695E-3,9.5939442112859211E-3,1.1165488749736139E-2,1.3004662967796642E-2,1.5158011803539879E-2,1.7680279970470735E-2,2.0635868347775813E-2,2.1738058485179956E-2,null,227.02340787625911,410.85217091579437,227.02340787625911,183.82876303953526,0.5,7.0992737007783704E-4]
[null,166,9000,10574416,10430976,"AP005",3182,"ST KILDA",163.50399999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2002,null,"Urban",4.19923,55,1.1499999999999999,1,47.826086956521742,22,5.0137810249420475E-2,1.5066439760627846,null,3.5,"(3-4)",null,1.0772811322351638E-3,null,1.2142857142857142,7.2841556381749703E-2,5.827883294504911,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,56000,70612.5,4800,null,0.16350399999999998,null,4.0489034090537377,4.3548389870254951,4.6838910902419943,5.0378064058421863,5.4184636008334968,5.827883294504911,6.2682387843566687,6.741867582482362,7.2512838236413062,7.7991916108862052,8.3884993695878602,9.0223352860515611,9.7040639126769772,10.437304027805714,11.225947845060904,12.074181674146534,12.986508142779018,13.967770097710307,15,15,15,15,15,15,15,15,null,1.1073065242576171E-3,1.3084620560303466E-3,1.5516089793197641E-3,1.8460560046572247E-3,2.2032498620514025E-3,2.6372772178065735E-3,3.1654860743786906E-3,3.8092553544359486E-3,4.5949483051920667E-3,5.5550939760200431E-3,6.7298517303138452E-3,8.1688270601283624E-3,9.9333235117598628E-3,1.2099136088684077E-2,1.4760017053362058E-2,1.8031976817972764E-2,2.2058622109304662E-2,2.7017782696887867E-2,3.2986473327463489E-2,3.2986473327463489E-2,3.2986473327463489E-2,3.2986473327463489E-2,3.2986473327463489E-2,3.2986473327463489E-2,3.2986473327463489E-2,3.2986473327463489E-2,null,359.57919597806716,880.28091470143522,359.57919597806716,520.701718723368,0.5,1.0772811322351638E-3]
[null,167,9000,10563023,10430898,"AP005",3182,"ST KILDA",2.7246800000000002,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2000,null,"Urban",4.19923,55,1.1499999999999999,0.95,50.343249427917627,24,4.7630919736949447E-2,1.5683041763392154,null,3.5,"(3-4)",null,1.7952137901081969E-5,null,1.2142857142857142,6.677142668327056E-2,5.5854385668169035,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,2.7246800000000002E-3,null,4.0000458432307724,4.276253383522155,4.5715333565565084,4.8872027346740925,5.2246694285956234,5.5854385668169035,5.9711192086025191,6.3834315205190855,6.8242144485159786,7.2954339197716163,7.7991916108862043,8.3377343215277815,8.9134639953387644,9.528948432797069,10.186932743811992,10.890351591134372,11.6423422791876,12.44625874669676,13.305686525524068,14.224458732428291,15,15,15,15,15,15,null,1.7952602491305307E-5,2.0906354235629168E-5,2.441919146168654E-5,2.8603526119317455E-5,3.3595193605211614E-5,3.9558442486043957E-5,4.6692002248590839E-5,5.5236464127359671E-5,6.5483261617281993E-5,7.7785600188907649E-5,9.2571762492552433E-5,1.1036130902641684E-4,1.3178480858911106E-4,1.5760787240328745E-4,1.8876043615794022E-4,2.2637244217947985E-4,2.7181732781947484E-4,3.267650360936828E-4,3.9324664302403716E-4,4.7373315816966291E-4,5.4969654654242852E-4,5.4969654654242852E-4,5.4969654654242852E-4,5.4969654654242852E-4,5.4969654654242852E-4,5.4969654654242852E-4,null,5.6905403227270348,12.539392971252784,5.6905403227270348,6.8488526485257495,0.5,1.7952137901081969E-5]
[null,168,9000,76827803,10424592,"AP005",3182,"ST KILDA WEST",2.4570699999999999,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2013,null,"Urban",4.19923,60,1.1499999999999999,1,52.173913043478265,11,4.5959659395302103E-2,0.82895374030133273,null,3.5,"(3-4)",null,1.6188932084726088E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,8.1180690979876413,149921.30961,299842.61921999999,100468.58040000002,14612.5,39199.999999999993,53812.499999999993,4800,null,2.45707E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,1.6857216645972058E-5,2.0057719648095152E-5,2.3956109505684338E-5,2.8713967756377623E-5,3.4531631937652169E-5,4.1657695990072776E-5,5.0400872036682799E-5,6.1144805753154434E-5,7.4366586932211301E-5,9.0659884061153589E-5,1.1076386637439579E-4,1.3559937095602133E-4,1.6631414115481782E-4,2.0433942478186089E-4,2.5146080005355033E-4,3.0990682383230471E-4,3.824600077996948E-4,4.7259577068651588E-4,4.9570697976019382E-4,4.9570697976019382E-4,4.9570697976019382E-4,4.9570697976019382E-4,4.9570697976019382E-4,4.9570697976019382E-4,4.9570697976019382E-4,4.9570697976019382E-4,null,7.4294846052194163,19.117703939725715,7.4294846052194163,11.688219334506298,0.5,1.6188932084726088E-5]
[null,169,9000,10445277,10430887,"AP005",3182,"ST KILDA",54.1387,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2000,null,"Urban",4.19923,55,1.1499999999999999,1,47.826086956521742,24,5.0137810249420475E-2,1.6655581049365518,null,3.5,"(3-4)",null,3.5670442333973399E-4,null,1.2142857142857142,6.677142668327056E-2,5.5854385668169035,"(5-6)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,5.4138699999999998E-2,null,4.0000458432307724,4.276253383522155,4.5715333565565084,4.8872027346740925,5.2246694285956234,5.5854385668169035,5.9711192086025191,6.3834315205190855,6.8242144485159786,7.2954339197716163,7.7991916108862043,8.3377343215277815,8.9134639953387644,9.528948432797069,10.186932743811992,10.890351591134372,11.6423422791876,12.44625874669676,13.305686525524068,14.224458732428291,15,15,15,15,15,15,null,3.5671365462954565E-4,4.1540395204444443E-4,4.852031360698536E-4,5.6834480361579775E-4,6.6752796953567755E-4,7.8601621115844344E-4,9.2775823294323902E-4,1.0975345216509412E-3,1.3011357868518666E-3,1.5455801315924123E-3,1.8393774234242363E-3,2.1928511975675942E-3,2.618530695994872E-3,3.1316284193666256E-3,3.7506219537794816E-3,4.4979629664482447E-3,5.400941308931765E-3,6.4927383250748946E-3,7.8137109798895425E-3,9.4129576061041768E-3,1.0922330851438178E-2,1.0922330851438178E-2,1.0922330851438178E-2,1.0922330851438178E-2,1.0922330851438178E-2,1.0922330851438178E-2,null,163.10259124425426,359.40479642558938,163.10259124425426,196.30220518133513,0.5,3.5670442333973399E-4]
[null,170,9000,10575591,10430913,"AP005",3182,"ST KILDA",2.1753866666666668,1,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,4.1121846971132445E-5,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,2.1753866666666668E-3,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,4.7276337819416754E-5,5.0717787450508109E-5,5.4428378204124168E-5,5.8429912567602057E-5,6.2745997320714155E-5,6.7402194890167538E-5,7.2426187513336849E-5,7.784795530162985E-5,8.3699969387065166E-5,9.0017401436805512E-5,9.6838350930222514E-5,1.0420409171231531E-4,1.12159339466768E-4,1.2075254189249505E-4,1.3003619352013838E-4,1.4006717727067496E-4,1.5090713503820329E-4,1.6262286977431116E-4,1.7528678176351403E-4,1.8897734200953888E-4,2.0377960590225934E-4,2.1978577060657926E-4,2.3709577990933814E-4,2.5581798058039903E-4,2.760698346516136E-4,2.9797869239473845E-4,null,13.03496717904202,21.365416728703455,4.5433318937230887,16.822084834980366,0.5,1.4333001096706784E-5]
[null,171,9000,10445292,10430994,"AP005",3182,"ST KILDA",49.081299999999999,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,9.2779538399805203E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,7.3062621881888781,149921.30961,269858.35729799996,33489.526800000007,14612.5,56000,70612.5,4800,null,4.9081300000000001E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,1.0666536459799361E-3,1.1442999901295509E-3,1.228018724249825E-3,1.3183017583253767E-3,1.4156817109742179E-3,1.5207353243236971E-3,1.6340871678896963E-3,1.7564136560607854E-3,1.8884474058913794E-3,2.030981964190404E-3,2.1848769353700476E-3,2.3510635442096093E-3,2.5305506706104109E-3,2.7244313965891658E-3,2.9338901092004948E-3,3.1602102068177206E-3,3.4047824602601987E-3,3.6691140846626035E-3,3.9548385827666939E-3,4.2637264255118382E-3,4.59769664144178E-3,4.9588293925705304E-3,5.3493796210011078E-3,5.7717918578125901E-3,6.2287162935721349E-3,6.7230262183430424E-3,null,351.41213600745357,575.99429489893464,122.48454050049685,453.50975439843779,0.5,3.2338265996901448E-4]
[null,172,9000,10507149,10430975,"AP005",3182,"ST KILDA",2.7319200000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,8.3974531024479684E-5,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,6.6974070058398061,149921.30961,247370.16085650001,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,2.7319200000000001E-3,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,9.8044145263128835E-5,1.0599369821483828E-4,1.1462524947244205E-4,1.2399902444564729E-4,1.3418066160934995E-4,1.452417045330486E-4,1.5726013896336896E-4,1.7032097910501707E-4,1.8451690762810925E-4,1.9994897434784994E-4,2.1672735897922411E-4,2.3497220386831604E-4,2.5481452314698284E-4,2.7639719535317824E-4,2.9987604720989206E-4,3.2542103696659266E-4,3.532175464837689E-4,3.8346779208978994E-4,4.1639236516651012E-4,4.5223191443307872E-4,4.9124898300429386E-4,5.3373001450919512E-4,5.5115719623228838E-4,5.5115719623228838E-4,5.5115719623228838E-4,5.5115719623228838E-4,null,28.507017754308748,49.305519120869597,6.11044512749364,43.195073993375956,0.5,1.7999840192141411E-5]
[null,173,9000,10522889,10424578,"AP005",3182,"ST KILDA WEST",82.957499999999996,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,1.5681651783473218E-3,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,8.295749999999999E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,1.8028642239790007E-3,1.9341025284817684E-3,2.0756044219887178E-3,2.2282013336296595E-3,2.392793498504393E-3,2.570355729525972E-3,2.761943677738965E-3,2.9687006226946431E-3,3.1918648380184324E-3,3.4327775811627929E-3,3.6928917605271393E-3,3.9737813376737909E-3,4.2771515273059826E-3,4.6048498630343066E-3,4.9588782027778404E-3,5.3414057539649725E-3,5.7547832055596616E-3,6.2015580613878985E-3,6.6844912773269642E-3,7.2065753137019253E-3,7.7710537237686526E-3,8.381442409515839E-3,9.0415526872596966E-3,9.7555163177113872E-3,1.0527812668450312E-2,1.1363298191127635E-2,null,497.08325711691634,814.76161706336507,173.25814364352073,641.50347341984434,0.5,5.4658326112754798E-4]
[null,174,9000,10523118,10424580,"AP005",3182,"ST KILDA",18.3172,3,"plyswsH","a (Al)","300mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1995,null,"Urban",4.19923,80,1.1499999999999999,1.05,66.252587991718428,29,3.6193231773800405E-2,1.4282594582710657,null,3.5,"(3-4)",null,1.2068679638038178E-4,null,1.2142857142857142,5.5259111737879077E-2,5.1529880518271325,"(5-6)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,42000.000000000007,56612.500000000007,4800,null,1.8317199999999999E-2,null,3.90899845657195,4.1310859062542944,4.3657911238519684,4.6138309804326205,4.8759630756722476,5.1529880518271325,5.4457520391727519,5.755149240378846,6.0821246617142393,6.4276769994234684,6.792861690091188,7.1787941343112456,7.5866531035066229,8.017684340305836,8.4732043634726253,8.9546044890104621,9.4633550797237724,10.001010036215471,10.569211543037872,11.169695084493389,11.804294745404995,12.474948813046845,13.183705697345289,13.932730187432625,14.724310063663301,15,null,1.2068679651726743E-4,1.2984915102777045E-4,1.4744136955291206E-4,1.6775565414497276E-4,1.9123824741904878E-4,2.1841110048448592E-4,2.4988499432740749E-4,2.8637496669072426E-4,3.2871845317917781E-4,3.7789662420413886E-4,4.3505948531789482E-4,5.0155540981167233E-4,5.7896589192820618E-4,6.6914644992754522E-4,7.742747743893283E-4,8.9690741307279912E-4,1.0400465147403809E-3,1.207218426897478E-3,1.4025662638625807E-3,1.6309589407508792E-3,1.8981196162068028E-3,2.2107770142992013E-3,2.5768437183435644E-3,3.0056262635858016E-3,3.5080727217874793E-3,3.6954437153452779E-3,null,38.593705433470504,69.844373359370309,38.593705433470504,31.250667925899805,0.5,1.2068679638038178E-4]
[null,175,9000,10553028,10430977,"AP005",3182,"ST KILDA",27.505700000000001,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,5.1994673111012185E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,6.6974070058398061,149921.30961,247370.16085650001,33489.526800000007,14612.5,56000,70612.5,4800,null,2.7505700000000001E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,5.9776442739353536E-4,6.4127829210934486E-4,6.8819519090974391E-4,7.3879079555697004E-4,7.9336359137886618E-4,8.5223679100289342E-4,9.1576041005074482E-4,9.8431351858062322E-4,1.0583066832424266E-3,1.1381846163901932E-3,1.2244290497849062E-3,1.3175618520284964E-3,1.4181484105068281E-3,1.5268013003967424E-3,1.6441842652219082E-3,1.7710165355372856E-3,1.9080775145967801E-3,2.0562118623285077E-3,2.2163350116236906E-3,2.3894391538569881E-3,2.5765997337174273E-3,2.7789824968618856E-3,2.9978511376302212E-3,3.2345755981083584E-3,3.4906410742198569E-3,3.7676577892981284E-3,null,185.2425593574491,303.62826558757433,64.566209983003858,239.06205560457047,0.5,1.8122719712619108E-4]
[null,176,9000,10509465,10430973,"AP005",3182,"ST KILDA",2.9975700000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,7.5058971663347203,"(7-8)",null,9.2140155993971113E-5,null,1.5,2.9604767005286466E-2,9.2342774431696668,"(9-10)",null,6.0885518234907314,149921.30961,224881.96441499999,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,2.9975700000000002E-3,null,7.9637383728202291,8.2030275655634757,8.4495067631867364,8.7033920062457142,8.9649058267411821,9.2342774431696668,9.5117429614348961,9.7975455817960917,10.091935812034523,10.39517168702513,10.707518994905714,11.029251510041897,11.360651232992055,11.702008637682582,12.053622926010082,12.415802290093714,12.788864182407508,13.173135594029434,13.568953341251129,13.976664360799468,14.396626013928795,14.829206399650268,15,15,15,15,null,1.0757788973190911E-4,1.1630045168154733E-4,1.2577132897782808E-4,1.3605660330739513E-4,1.4722829578477377E-4,1.5936490682638235E-4,1.7255200545858809E-4,1.8688287260821182E-4,2.0245920334372583E-4,2.1939187349405713E-4,2.3780177657301563E-4,2.5782073748482686E-4,2.795925100843734E-4,3.0327386631922844E-4,3.29035785394505E-4,3.5706475218159726E-4,3.8756417494412393E-4,4.2075593338552797E-4,4.5688206904015329E-4,4.9620663114116224E-4,5.3901769231316484E-4,5.8562954976438836E-4,6.0475133851284834E-4,6.0475133851284834E-4,6.0475133851284834E-4,6.0475133851284834E-4,null,29.206954398141669,50.516124168136777,6.2604757091463519,44.255648458990422,0.5,1.9750132128597223E-5]
[null,177,9000,10513585,10430887,"AP005",3182,"ST KILDA",29.100399999999997,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.19923,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,6.2091386403661479,"(6-7)",null,5.5009172113405541E-4,null,1.5,2.7531905591582737E-2,7.5288741865144306,"(7-8)",null,7.9151173705379518,149921.30961,292346.5537395,33489.526800000007,14612.5,112000,126612.5,4800,null,2.9100399999999998E-2,null,6.5606257836346575,6.743761786873554,6.9320099237393951,7.1255128964303154,7.3244173905922283,7.5288741865144306,7.7390382734291512,7.9550689670017194,8.1771300301003897,8.4053897969374045,8.6400213006753468,8.8812024045955891,9.1291159369282067,9.3839498294455925,9.6458972599248387,9.9151567985868638,10.191932558623305,10.476434350925288,10.768877843131333,11.069484723115025,11.37848286703632,11.696106512083919,12.022596434039626,12.358200129799332,12.703172004988961,13.057773566817573,null,6.3242105974117488E-4,6.7845773100480187E-4,7.2809473431143033E-4,7.8162372406541359E-4,8.3936049090048816E-4,9.0164698636648402E-4,9.6885351896663929E-4,1.0413811361319133E-3,1.119664207965182E-3,1.2041732299414732E-3,1.2954178632196484E-3,1.3939502328161094E-3,1.50036850562294E-3,1.6153207721332434E-3,1.7395092577779739E-3,1.8736948919950854E-3,2.0187022655584895E-3,2.1754250093073252E-3,2.3448316302531486E-3,2.527971844123214E-3,2.7259834467426975E-3,2.940099770290507E-3,3.1716577744065589E-3,3.4221068264102517E-3,3.6930182295388781E-3,3.9860955631629532E-3,null,251.52865865507732,412.27680419617934,87.67019980613307,324.6066043900463,0.5,1.9173421971631374E-4]
[null,178,9000,10444153,10424609,"AP006",3205,"SOUTH MELBOURNE",133.06399999999999,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2008,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,16,3.8965798182973528E-2,0.93267879401660425,null,5.5,"(5-6)",null,1.8599755175396058E-3,null,1.5,5.1954397577298035E-2,7.9123820081701899,"(7-8)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,0.13306399999999999,null,6.1022459222587466,6.4276647055920435,6.7704373264951832,7.1314892253355477,7.5117951940933896,7.9123820081701899,8.3343311985453177,8.7787819717654578,9.2469342856503669,9.7400520890189757,10.259466734182647,10.806580571418881,11.382870735130059,11.989893131909357,12.629286641281059,13.302777540456733,14.012184165053492,14.759421818357698,15,15,15,15,15,15,15,15,null,2.4078328483455639E-3,2.7451899020201741E-3,3.1338082990946948E-3,3.5817870855911625E-3,4.098535205396661E-3,4.6949864892793843E-3,5.3838502648492501E-3,6.1799035259565817E-3,7.1003315940599554E-3,8.1651253649632511E-3,9.3975445900706962E-3,1.0824658224706242E-2,1.2477974725374843E-2,1.4394177337838376E-2,1.6615981940799537E-2,1.9193137956893088E-2,2.2183596284919251E-2,2.5654872228175876E-2,2.6845288719820934E-2,2.6845288719820934E-2,2.6845288719820934E-2,2.6845288719820934E-2,2.6845288719820934E-2,2.6845288719820934E-2,2.6845288719820934E-2,2.6845288719820934E-2,null,433.68284523647503,1094.7106978061104,204.42135472272983,890.28934308338057,0.5,8.7672067093000697E-4]
[null,179,9000,140936419,10424609,"AP006",3205,"SOUTH MELBOURNE",4.1966700000000001,3,"xlpe","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2018,null,"Urban",2.5097100000000001,60,1.3,1.05,43.956043956043949,6,5.4552117456162938E-2,0.69361760219110247,null,5.5,"(5-6)",null,5.8661271682746178E-5,null,1.5,7.2736156608217251E-2,9.1513479785403096,"(9-10)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,28000,35306.25,4800,null,4.1966700000000004E-3,null,6.361221416003338,6.8411548976199335,7.3572978006217298,7.9123820081701899,8.5093455151325816,9.1513479785403096,9.8417874412787878,10.584318317525359,11.382870735130059,12.241671337316134,13.165265653801271,14.158542159747201,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,8.4330027030005242E-5,1.01503447479581E-4,1.2246240234957363E-4,1.4807392645617236E-4,1.7940822240965516E-4,2.1778694901419625E-4,2.6484309133481201E-4,3.2259520653741685E-4,3.9353951625337321E-4,4.807641571301746E-4,5.8809094634576368E-4,7.2025131784767189E-4,8.4666639971600838E-4,8.4666639971600838E-4,8.4666639971600838E-4,8.4666639971600838E-4,8.4666639971600838E-4,8.4666639971600838E-4,8.4666639971600838E-4,8.4666639971600838E-4,8.4666639971600838E-4,8.4666639971600838E-4,8.4666639971600838E-4,8.4666639971600838E-4,8.4666639971600838E-4,8.4666639971600838E-4,null,11.871040399346292,44.072649519903713,5.5955502668762866,38.477099253027426,0.5,2.7650659367461016E-5]
[null,180,9000,10505649,10424596,"AP006",3205,"SOUTH MELBOURNE",2.4180000000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1997,null,"Urban",2.5097100000000001,50,1.3,0.95,40.485829959514177,27,5.9228013238119742E-2,2.4744277987548622,null,6.202565682212188,"(6-7)",null,4.5586216829245646E-5,null,1.5,6.2175560659823992E-2,9.5849288247772346,"(9-10)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,2.418E-3,null,7.0238685902651739,7.4744437974648097,7.9539230216935186,8.4641604311058458,9.0071291371693629,9.5849288247772346,10.199793871826005,10.854101989657416,11.550383417777249,12.291330708407544,13.079809138709569,13.91886779094202,14.811751343402001,15,15,15,15,15,15,15,15,15,15,15,15,15,null,6.2583390800759626E-5,7.3516998501968708E-5,8.6497322217605091E-5,1.0192082882469266E-4,1.2026237690661218E-4,1.4209091747936894E-4,1.6808836542751493E-4,1.990722854039903E-4,2.3602316710691882E-4,2.8011722278814077E-4,3.3276583005020067E-4,3.9566297204899205E-4,4.7084230308754005E-4,4.8782471686201396E-4,4.8782471686201396E-4,4.8782471686201396E-4,4.8782471686201396E-4,4.8782471686201396E-4,4.8782471686201396E-4,4.8782471686201396E-4,4.8782471686201396E-4,4.8782471686201396E-4,4.8782471686201396E-4,4.8782471686201396E-4,4.8782471686201396E-4,4.8782471686201396E-4,null,9.1616152123143983,28.556489223712749,3.2018093157152672,25.354679907997483,0.5,1.5931511019575218E-5]
[null,181,9000,10542888,10424603,"AP006",3205,"SOUTH MELBOURNE",6.1849400000000001,3,"plyswsb","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,10,"(10+)",null,4.0751497142110674E-4,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,6.1849399999999999E-3,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.8682332848587424E-4,5.3233699019726848E-4,5.8227777841821224E-4,6.3708564559357569E-4,6.9724484685825927E-4,7.6328843917067995E-4,8.3580323988164177E-4,9.1543529182501341E-4,1.0028958868539548E-3,1.0989682050814911E-3,1.2045146329683044E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,1.2477942945858331E-3,null,126.40028835124643,236.75174033598734,12.639813288471021,224.1119270475163,0.5,4.0750802218946045E-5]
[null,182,9000,10444353,10431319,"AP006",3205,"SOUTH MELBOURNE",56.914400000000001,3,"plyswsb","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,10,"(10+)",null,3.7499911218943816E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,5.6914400000000004E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.4797940880229141E-3,4.8986150867887839E-3,5.3581749203719838E-3,5.8625220725780705E-3,6.4161127047359734E-3,7.023852057147807E-3,7.691140078306292E-3,8.4239217151735584E-3,9.2287423423284189E-3,1.0112808856883013E-2,1.1084057020215438E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,1.1482320539855834E-2,null,1163.147350069391,2178.611797394723,116.31275152634544,2062.2990458683776,0.5,3.7499271744107182E-4]
[null,183,9000,10444361,10431319,"AP006",3205,"SOUTH MELBOURNE",59.940899999999999,3,"plyswsb","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2014,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,10,3.8965798182973528E-2,0.73823786299506211,null,5.5,"(5-6)",null,8.3785701992492153E-4,null,1.5,5.1954397577298035E-2,7.9123820081701899,"(7-8)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,5.9940899999999998E-2,null,6.1022459222587466,6.4276647055920435,6.7704373264951832,7.1314892253355477,7.5117951940933896,7.9123820081701899,8.3343311985453177,8.7787819717654578,9.2469342856503669,9.7400520890189757,10.259466734182647,10.806580571418881,11.382870735130059,11.989893131909357,12.629286641281059,13.302777540456733,14.012184165053492,14.759421818357698,15,15,15,15,15,15,15,15,null,1.0846484998151011E-3,1.2366166160494279E-3,1.4116762601094602E-3,1.6134757824709262E-3,1.8462535989686221E-3,2.1149350361874485E-3,2.4252452229025314E-3,2.7838407026619587E-3,3.1984628903864941E-3,3.6781170187934063E-3,4.2332808311712298E-3,4.8761479903001144E-3,5.6209120063745333E-3,6.4840974597910501E-3,7.4849464311554674E-3,8.6458693783467572E-3,9.9929712510875707E-3,1.1556665444762425E-2,1.2092908424712279E-2,1.2092908424712279E-2,1.2092908424712279E-2,1.2092908424712279E-2,1.2092908424712279E-2,1.2092908424712279E-2,1.2092908424712279E-2,1.2092908424712279E-2,null,259.88092792347618,655.99650776705585,122.49783899971749,533.49866876733836,0.5,3.9493346107247982E-4]
[null,184,9000,10444282,10424611,"AP006",3205,"SOUTH MELBOURNE",5.3619599999999998,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2014,null,"Urban",2.5097100000000001,60,1.3,1,46.153846153846153,10,5.1954397577298035E-2,0.84063038960457881,null,5.5,"(5-6)",null,7.4949755952223471E-5,null,1.5,6.9272530103064042E-2,8.9321381700155573,"(8-9)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,5.3619599999999998E-3,null,6.3173079014188902,6.7704373264951832,7.2560689311508275,7.7765340397689835,8.3343311985453177,8.9321381700155573,9.572824787929509,10.259466734182645,10.995360303942856,11.78403822985387,12.629286641281059,13.535163240014205,14.506016779681612,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.0587428070378595E-4,1.2628024670394538E-4,1.5094471467362467E-4,1.8079120482789564E-4,2.1694815852605579E-4,2.6079506270365376E-4,3.140190514709574E-4,3.786843788716366E-4,4.5731770591459343E-4,5.5301282037779214E-4,6.6955923861667678E-4,8.1160016047708344E-4,9.8482650545081256E-4,1.0817603882652788E-3,1.0817603882652788E-3,1.0817603882652788E-3,1.0817603882652788E-3,1.0817603882652788E-3,1.0817603882652788E-3,1.0817603882652788E-3,1.0817603882652788E-3,1.0817603882652788E-3,1.0817603882652788E-3,1.0817603882652788E-3,1.0817603882652788E-3,1.0817603882652788E-3,null,17.475726483828605,60.808512597130957,8.237382967362235,52.57112962976872,0.5,3.5328422178048608E-5]
[null,185,9000,96425589,0,"AP006",3205,"SOUTH MELBOURNE",12.9693,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2014,null,"Urban",2.5097100000000001,60,1.3,1.05,43.956043956043949,10,5.4552117456162938E-2,0.86275371932819189,null,5.5,"(5-6)",null,1.8128555040902429E-4,null,1.5,7.2736156608217251E-2,9.1513479785403096,"(9-10)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,31500,38806.25,4800,null,1.2969300000000001E-2,null,6.361221416003338,6.8411548976199335,7.3572978006217298,7.9123820081701899,8.5093455151325816,9.1513479785403096,9.8417874412787878,10.584318317525359,11.382870735130059,12.241671337316134,13.165265653801271,14.158542159747201,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.606117277651679E-4,3.1368410225176863E-4,3.7845521205916242E-4,4.5760452320245246E-4,5.5443936714050441E-4,6.7304417022301388E-4,8.1846547487617017E-4,9.9694138737277892E-4,1.216186178123339E-3,1.4857433591558007E-3,1.8174237932556316E-3,2.2258494035894676E-3,2.6165198926379313E-3,2.6165198926379313E-3,2.6165198926379313E-3,2.6165198926379313E-3,2.6165198926379313E-3,2.6165198926379313E-3,2.6165198926379313E-3,2.6165198926379313E-3,2.6165198926379313E-3,2.6165198926379313E-3,2.6165198926379313E-3,2.6165198926379313E-3,2.6165198926379313E-3,2.6165198926379313E-3,null,31.484470843714597,116.8898430242957,14.840564373928615,102.04927865036709,0.5,8.5451011524473479E-5]
[null,186,9000,96540341,10424611,"AP006",3205,"SOUTH MELBOURNE",32.8962,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,10,"(10+)",null,2.167473573367407E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,3.28962E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.5892955434550723E-3,2.831371702381492E-3,3.0969946764885666E-3,3.3885044664257674E-3,3.7084767081359991E-3,4.0597466026584782E-3,4.4454352895572898E-3,4.8689789144169566E-3,5.3341606665747877E-3,5.8451460916357709E-3,6.406522014611611E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,6.6367160673433349E-3,null,505.38090281762572,946.594425023442,50.537228470734867,896.05719655270718,0.5,2.1674366120849885E-4]
[null,187,9000,10606173,10433364,"AP006",3205,"SOUTH MELBOURNE",20.449300000000001,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2006,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,18,3.8965798182973528E-2,1.008271205698924,null,5.5,"(5-6)",null,2.8584137971820073E-4,null,1.5,5.1954397577298035E-2,7.9123820081701899,"(7-8)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,2.04493E-2,null,6.1022459222587466,6.4276647055920435,6.7704373264951832,7.1314892253355477,7.5117951940933896,7.9123820081701899,8.3343311985453177,8.7787819717654578,9.2469342856503669,9.7400520890189757,10.259466734182647,10.806580571418881,11.382870735130059,11.989893131909357,12.629286641281059,13.302777540456733,14.012184165053492,14.759421818357698,15,15,15,15,15,15,15,15,null,3.7003619510666256E-4,4.2188128917950124E-4,4.816042359366706E-4,5.5044969826083213E-4,6.2986364437953122E-4,7.2152638741673878E-4,8.2739109917770242E-4,9.4972871079588726E-4,1.091180265634659E-3,1.2548179682389153E-3,1.444216381483592E-3,1.663535467402794E-3,1.9176174513888639E-3,2.2120998213991639E-3,2.5535471615312335E-3,2.9496049722080643E-3,3.4091791582185967E-3,3.9426454837945425E-3,4.1255889092334085E-3,4.1255889092334085E-3,4.1255889092334085E-3,4.1255889092334085E-3,4.1255889092334085E-3,4.1255889092334085E-3,4.1255889092334085E-3,4.1255889092334085E-3,null,57.44650280027502,145.00758297856834,27.07806420176022,117.92951877680812,0.5,1.3473459400024793E-4]
[null,188,9000,140936117,10424598,"AP006",3205,"SOUTH MELBOURNE",2.4708666666666668,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2018,null,"Urban",2.5097100000000001,60,1.3,0.95,48.582995951417011,6,4.9356677698433125E-2,0.67232924241708947,null,5.5,"(5-6)",null,3.45379028670767E-5,null,1.5,6.5808903597910834E-2,8.718179275374327,"(8-9)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,2.4708666666666667E-3,null,6.2736975356539935,6.7004507686190182,7.1562328670674527,7.6430184499738258,8.1629164550340345,8.718179275374327,9.3112125177629927,9.9445854246010228,10.621042004843691,11.343512922076377,12.115128191248257,12.939230739070872,13.819390886830259,14.759421818357694,15,15,15,15,15,15,15,15,15,15,15,15,null,4.7941951264568859E-5,5.6665422454699336E-5,6.7108124930385002E-5,7.9622202462123622E-5,9.4633605953036486E-5,1.1265778675869385E-4,1.3431875766624162E-4,1.6037224852669598E-4,1.9173384108331817E-4,2.2951315931697328E-4,2.7505542508500448E-4,3.2999197303475609E-4,3.9630166477416296E-4,4.763855635347813E-4,4.984904185568465E-4,4.984904185568465E-4,4.984904185568465E-4,4.984904185568465E-4,4.984904185568465E-4,4.984904185568465E-4,4.984904185568465E-4,4.984904185568465E-4,4.984904185568465E-4,4.984904185568465E-4,4.984904185568465E-4,4.984904185568465E-4,null,6.9411984217441614,22.641214024176342,3.2718130319369987,19.369400992239342,0.5,1.6279834378784568E-5]
[null,189,9000,10444123,10424594,"AP006",3205,"SOUTH MELBOURNE",110.69499999999999,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2019,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,5,3.8965798182973528E-2,0.60755158751955463,null,5.5,"(5-6)",null,1.5473004713073908E-3,null,1.5,5.1954397577298035E-2,7.9123820081701899,"(7-8)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,0.11069499999999999,null,6.1022459222587466,6.4276647055920435,6.7704373264951832,7.1314892253355477,7.5117951940933896,7.9123820081701899,8.3343311985453177,8.7787819717654578,9.2469342856503669,9.7400520890189757,10.259466734182647,10.806580571418881,11.382870735130059,11.989893131909357,12.629286641281059,13.302777540456733,14.012184165053492,14.759421818357698,15,15,15,15,15,15,15,15,null,2.003059108005262E-3,2.283704053719437E-3,2.6069929482676548E-3,2.9796633307244162E-3,3.4095424349289316E-3,3.9057260373262597E-3,4.4787869376201501E-3,5.1410180124283333E-3,5.9067156090638097E-3,6.7925100122843687E-3,7.8177508446903403E-3,9.0049565786678391E-3,1.0380338876220226E-2,1.1974414269915372E-2,1.3822717796975928E-2,1.5966635650050201E-2,1.8454376771772505E-2,2.1342106665198167E-2,2.2332405720860479E-2,2.2332405720860479E-2,2.2332405720860479E-2,2.2332405720860479E-2,2.2332405720860479E-2,2.2332405720860479E-2,2.2332405720860479E-2,2.2332405720860479E-2,null,360.77769008485842,910.68208301003574,170.05667844820971,740.62540456182603,0.5,7.2933772221334939E-4]
[null,190,9000,10444331,10431308,"AP006",3205,"SOUTH MELBOURNE",42.522799999999997,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,10,"(10+)",null,2.8017535540757767E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,4.2522799999999999E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,3.3470156594145022E-3,3.6599319260591711E-3,4.0032856448279138E-3,4.3801015839194076E-3,4.7937091021067919E-3,5.2477730812533338E-3,5.7463280175456969E-3,6.293815595174195E-3,6.8951260994469391E-3,7.5556440630045289E-3,8.281298579256165E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,8.5788556121505558E-3,null,563.07782850953743,1054.6625928082944,56.306822651074086,998.35577015722038,0.5,2.8017057766054298E-4]
[null,191,9000,10546375,10424603,"AP006",3205,"SOUTH MELBOURNE",14.7437,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,10,"(10+)",null,9.7143682624914246E-4,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,1.47437E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.1604926010918754E-3,1.2689883624370595E-3,1.3880375366074039E-3,1.5186888850882956E-3,1.6620967784043365E-3,1.8195319211828662E-3,1.9923931724225236E-3,2.1822205732117779E-3,2.3907097056735643E-3,2.6197275196299368E-3,2.8713297775071044E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,2.9745001149704196E-3,null,301.31382541532685,564.3703308345265,30.1308687200248,534.23946211450175,0.5,9.7142026062576982E-5]
[null,192,9000,40950201,10424609,"AP006",3205,"SOUTH MELBOURNE",7.7620800000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2008,null,"Urban",2.5097100000000001,60,1.3,1,46.153846153846153,16,5.1954397577298035E-2,1.1481169673891871,null,5.5,"(5-6)",null,1.0849875823050429E-4,null,1.5,6.9272530103064042E-2,8.9321381700155573,"(8-9)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,7.7620800000000002E-3,null,6.3173079014188902,6.7704373264951832,7.2560689311508275,7.7765340397689835,8.3343311985453177,8.9321381700155573,9.572824787929509,10.259466734182645,10.995360303942856,11.78403822985387,12.629286641281059,13.535163240014205,14.506016779681612,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.5326571566465303E-4,1.828057981289977E-4,2.1851057278939951E-4,2.6171694588742031E-4,3.1405847159097182E-4,3.7753212264000051E-4,4.5458022794681225E-4,5.4819104274406237E-4,6.6202221178926132E-4,8.0055236383674117E-4,9.6926727817472262E-4,1.1748885433005766E-3,1.4256544475209896E-3,1.5659778652854844E-3,1.5659778652854844E-3,1.5659778652854844E-3,1.5659778652854844E-3,1.5659778652854844E-3,1.5659778652854844E-3,1.5659778652854844E-3,1.5659778652854844E-3,1.5659778652854844E-3,1.5659778652854844E-3,1.5659778652854844E-3,1.5659778652854844E-3,1.5659778652854844E-3,null,25.298209428193484,88.02761293630283,11.924599509004739,76.103013427298094,0.5,5.1142126987106871E-5]
[null,193,9000,10444346,10431308,"AP006",3205,"SOUTH MELBOURNE",61.895499999999998,3,"plyswsb","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2014,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,10,3.8965798182973528E-2,0.73823786299506211,null,5.5,"(5-6)",null,8.6517852045536487E-4,null,1.5,5.1954397577298035E-2,7.9123820081701899,"(7-8)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,6.1895499999999999E-2,null,6.1022459222587466,6.4276647055920435,6.7704373264951832,7.1314892253355477,7.5117951940933896,7.9123820081701899,8.3343311985453177,8.7787819717654578,9.2469342856503669,9.7400520890189757,10.259466734182647,10.806580571418881,11.382870735130059,11.989893131909357,12.629286641281059,13.302777540456733,14.012184165053492,14.759421818357698,15,15,15,15,15,15,15,15,null,1.1200175709791744E-3,1.2769411830434205E-3,1.4577093096300702E-3,1.6660892694959403E-3,1.9064576880721234E-3,2.18390050086569E-3,2.5043295261526544E-3,2.8746183692873024E-3,3.3027608833353728E-3,3.7980559507235839E-3,4.3713229812324958E-3,5.0351532581863253E-3,5.8042031249206294E-3,6.6955360083431684E-3,7.7290214499545918E-3,8.9278006854662129E-3,1.0318829915328112E-2,1.19335142788362E-2,1.2487243491535478E-2,1.2487243491535478E-2,1.2487243491535478E-2,1.2487243491535478E-2,1.2487243491535478E-2,1.2487243491535478E-2,1.2487243491535478E-2,1.2487243491535478E-2,null,173.87783513736031,438.90582329223855,81.959300455274729,356.94652283696382,0.5,4.0781176191568148E-4]
[null,194,9000,140032910,156996251,"AP006",3205,"SOUTH MELBOURNE",24.338999999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2018,null,"Urban",2.5097100000000001,60,1.3,1.05,43.956043956043949,6,5.4552117456162938E-2,0.69361760219110247,null,5.5,"(5-6)",null,3.4021180876417709E-4,null,1.5,7.2736156608217251E-2,9.1513479785403096,"(9-10)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,28000,35306.25,4800,null,2.4339E-2,null,6.361221416003338,6.8411548976199335,7.3572978006217298,7.9123820081701899,8.5093455151325816,9.1513479785403096,9.8417874412787878,10.584318317525359,11.382870735130059,12.241671337316134,13.165265653801271,14.158542159747201,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.8908027743027149E-4,5.8867921666595703E-4,7.1023273471258687E-4,8.5876928517533637E-4,1.0404956132430228E-3,1.2630768090072658E-3,1.5359835297981466E-3,1.8709225962284829E-3,2.2823710909103765E-3,2.7882389657493487E-3,3.4106912249734999E-3,4.1771682846386497E-3,4.9103249725825299E-3,4.9103249725825299E-3,4.9103249725825299E-3,4.9103249725825299E-3,4.9103249725825299E-3,4.9103249725825299E-3,4.9103249725825299E-3,4.9103249725825299E-3,4.9103249725825299E-3,4.9103249725825299E-3,4.9103249725825299E-3,4.9103249725825299E-3,4.9103249725825299E-3,4.9103249725825299E-3,null,68.847265160160163,255.60366115633025,32.451943551792709,223.15171760453754,0.5,1.603627157590741E-4]
[null,195,9000,83743625,10424606,"AP006",3205,"SOUTH MELBOURNE",5.1384600000000002,3,"xlpe","c (Cu)","95mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2013,null,"Urban",2.5097100000000001,60,1.3,1,46.153846153846153,11,5.1954397577298035E-2,0.88545928081990688,null,5.5,"(5-6)",null,7.18256613197902E-5,null,1.5,6.9272530103064042E-2,8.9321381700155573,"(8-9)",null,2.8762617350752313,64385.056145999995,106235.34264089999,50234.29020000001,7306.25,84000.000000000015,91306.250000000015,4800,null,5.1384600000000001E-3,null,6.3173079014188902,6.7704373264951832,7.2560689311508275,7.7765340397689835,8.3343311985453177,8.9321381700155573,9.572824787929509,10.259466734182645,10.995360303942856,11.78403822985387,12.629286641281059,13.535163240014205,14.506016779681612,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.0146117397839149E-4,1.2101656791142703E-4,1.4465295872439059E-4,1.7325537198336962E-4,2.0790521276917336E-4,2.4992446752684032E-4,3.0092994636689866E-4,3.6289986002445928E-4,4.382555519127151E-4,5.2996185294154933E-4,6.4165032287862077E-4,7.7777062130360438E-4,9.4377645584800757E-4,1.0366698902426735E-3,1.0366698902426735E-3,1.0366698902426735E-3,1.0366698902426735E-3,1.0366698902426735E-3,1.0366698902426735E-3,1.0366698902426735E-3,1.0366698902426735E-3,1.0366698902426735E-3,1.0366698902426735E-3,1.0366698902426735E-3,1.0366698902426735E-3,1.0366698902426735E-3,null,18.141429818477494,63.124892957535906,8.5511698256783895,54.57372313185752,0.5,3.3855844546586636E-5]
[null,196,9000,10601766,10433259,"AP006",3205,"SOUTH MELBOURNE",6.75291,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2006,null,"Urban",2.5097100000000001,50,1.3,1,38.46153846153846,18,6.2345277092757639E-2,1.5358251707325372,null,5.5,"(5-6)",null,9.4392527446554884E-5,null,1.5,8.3127036123676848E-2,9.8417874412787878,"(9-10)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,6.75291E-3,null,6.4948019988072003,7.0577704447984324,7.6695369097654549,8.3343311985453177,9.0567497548127758,9.8417874412787878,10.694872074591753,11.621901953718739,12.629286641281059,13.723991279809777,14.913584749327507,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.4304060391124833E-4,1.7696352074336014E-4,2.195864162791077E-4,2.7322684040764712E-4,3.4083377043593426E-4,4.2616206656843761E-4,5.3399555709592169E-4,6.7043238638202511E-4,8.4325009475023005E-4,1.0623728172972282E-3,1.3404692940962985E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,1.3623806487777761E-3,null,18.970383496012342,85.647222759918762,8.9419065947836156,76.705316165135145,0.5,4.4492994242845192E-5]
[null,197,9000,10601752,10433257,"AP006",3205,"SOUTH MELBOURNE",3.8989500000000006,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2006,null,"Urban",2.5097100000000001,50,1.3,1,38.46153846153846,18,6.2345277092757639E-2,1.5358251707325372,null,5.5,"(5-6)",null,5.4499726027408218E-5,null,1.5,8.3127036123676848E-2,9.8417874412787878,"(9-10)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,3.8989500000000004E-3,null,6.4948019988072003,7.0577704447984324,7.6695369097654549,8.3343311985453177,9.0567497548127758,9.8417874412787878,10.694872074591753,11.621901953718739,12.629286641281059,13.723991279809777,14.913584749327507,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,8.2587826969374937E-5,1.0217401375145294E-4,1.2678333603608326E-4,1.5775388527425893E-4,1.9678832225532191E-4,2.4605460304476294E-4,3.0831478241811957E-4,3.8708976617253847E-4,4.8687009850959217E-4,6.1338571016066089E-4,7.7395119351757441E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,7.8660222490039276E-4,null,10.952993114342902,49.450420512014134,5.1628182098875275,44.287602302126608,0.5,2.5689067365497435E-5]
[null,198,9000,10534077,10424610,"AP006",3205,"SOUTH MELBOURNE",2.8395199999999998,3,"plyswsH","a (Al)","300mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1988,null,"Urban",2.5097100000000001,80,1.3,1.05,58.608058608058599,36,4.0914088092122207E-2,2.180948754816157,null,5.5,"(5-6)",null,3.9690958347592596E-5,null,1.5,4.4405468014784642E-2,7.5051268600121466,"(7-8)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,28000,35306.25,4800,null,2.8395199999999999E-3,null,6.0108070753081888,6.2837346692907339,6.5690548539227258,6.8673303290058376,7.1791493443720595,7.5051268600121466,7.8459057588810408,8.2021581147720983,8.574586517760622,8.9639254598306586,9.3709427834177745,9.7964411957246043,10.241259851795597,10.706276009473106,11.192406759498668,11.700610834171504,12.231890498131236,12.787293524993769,13.36791526373859,13.974900798922754,14.609447208981866,15,15,15,15,15,null,4.9473208039234872E-5,5.5317736208881061E-5,6.1911609692598949E-5,6.9354752178211034E-5,7.7760730216185723E-5,8.7258643788535906E-5,9.7995281393685601E-5,1.1013757689023351E-4,1.2387541060795052E-4,1.3942480324620184E-4,1.5703155794430173E-4,1.7697541374616404E-4,1.9957478263130373E-4,2.2519215250375041E-4,2.5424025020017962E-4,2.8718907190464373E-4,3.245739035751253E-4,3.6700447136562219E-4,4.1517538187377993E-4,4.6987803470907412E-4,5.3201421576098138E-4,5.7286519438545314E-4,5.7286519438545314E-4,5.7286519438545314E-4,5.7286519438545314E-4,5.7286519438545314E-4,null,8.0320960749241159,17.658173011200905,3.7860200811120599,13.872152930088845,0.5,1.8708785843798269E-5]
[null,199,9000,10550914,10431319,"AP006",3006,"SOUTHBANK",44.303800000000003,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1984,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,40,3.8965798182973528E-2,2.3761576415637546,null,5.5,"(5-6)",null,6.1928082226576084E-4,null,1.5,3.9964921213306179E-2,7.2754272563742033,"(7-8)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,4.4303800000000004E-2,null,5.9576608825192876,6.2005801228680824,6.4534042165637286,6.7165370267159652,6.9903988836557742,7.2754272563742033,7.5720774513386377,7.8808233398027667,8.2021581147721001,8.5365950788341749,8.8846684641119786,9.2469342856503669,9.6239712295986664,10.016381577608296,10.424792168922005,10.849855401691597,11.292250275123644,11.752683474117932,12.231890498131236,12.730636836069689,13.249719189086516,13.789966743238454,14.352242494033803,14.937444624987936,15,15,null,7.5495033359754184E-4,8.3457997507546981E-4,9.233291639587632E-4,1.0222843019513251E-3,1.1326643199705379E-3,1.2558370888306203E-3,1.3933378817998765E-3,1.5468901472205485E-3,1.7184288820045396E-3,1.9101269335765646E-3,2.1244245992531902E-3,2.3640629387130518E-3,2.6321212677969459E-3,2.9320593611278901E-3,3.267764957807273E-3,3.6436072396786468E-3,4.0644970364311535E-3,4.5359546073529874E-3,5.0641859572081328E-3,5.6561687650381123E-3,6.3197491414206585E-3,7.0637505838072002E-3,7.8980966732167587E-3,8.8339492512728365E-3,8.9381673659682786E-3,8.9381673659682786E-3,null,192.08441405678104,389.52721029309964,90.541179052628223,298.98603124047145,0.5,2.9190507771259576E-4]
[null,200,9000,156610853,10424608,"AP006",3205,"SOUTH MELBOURNE",6.5375500000000004,3,"xlpe","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2018,null,"Urban",2.5097100000000001,60,1.3,1,46.153846153846153,6,5.1954397577298035E-2,0.68289047219030818,null,5.5,"(5-6)",null,9.1382214157781597E-5,null,1.5,6.9272530103064042E-2,8.9321381700155573,"(8-9)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,84000.000000000015,91306.250000000015,4800,null,6.5375500000000005E-3,null,6.3173079014188902,6.7704373264951832,7.2560689311508275,7.7765340397689835,8.3343311985453177,8.9321381700155573,9.572824787929509,10.259466734182645,10.995360303942856,11.78403822985387,12.629286641281059,13.535163240014205,14.506016779681612,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.2908682717048168E-4,1.539667261298813E-4,1.8403878794592929E-4,2.2042901124264433E-4,2.6451324399510929E-4,3.1797342057349778E-4,3.8286657303373357E-4,4.6170953552288117E-4,5.5758293017888058E-4,6.7425884636603689E-4,8.1635763795672779E-4,9.8954050927775616E-4,1.2007460929790528E-3,1.3189323729202894E-3,1.3189323729202894E-3,1.3189323729202894E-3,1.3189323729202894E-3,1.3189323729202894E-3,1.3189323729202894E-3,1.3189323729202894E-3,1.3189323729202894E-3,1.3189323729202894E-3,1.3189323729202894E-3,1.3189323729202894E-3,1.3189323729202894E-3,1.3189323729202894E-3,null,23.610047008070794,82.153485420915899,11.128864900859675,71.024620520056231,0.5,4.3074048745253915E-5]
[null,201,9000,10601801,10424603,"AP006",3205,"SOUTH MELBOURNE",29.356300000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2006,null,"Urban",2.5097100000000001,55,1.3,1.05,40.293040293040285,18,5.9511400861268667E-2,1.4594476393784979,null,5.5,"(5-6)",null,4.1034388929799145E-4,null,1.5,7.934853448169156E-2,9.5848893620633717,"(9-10)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,63000,70306.25,4800,null,2.9356300000000002E-2,null,6.4459057460430937,6.9782187840979484,7.5544910703402497,8.1783528286477853,8.8537340724977192,9.5848893620633717,10.376424605791012,11.23332607529302,12.160991816336587,13.165265653801271,14.252474004819462,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,6.100079039836866E-4,7.4715731849999843E-4,9.1766393314204919E-4,1.1299557924607268E-3,1.3946391179890303E-3,1.7250692130633492E-3,2.1380723481207575E-3,2.6548587850239243E-3,3.3021778202746419E-3,4.1137793174612584E-3,5.1322634279605817E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,5.9225511727114735E-3,null,84.191634940877378,353.9382480331642,39.68468723163636,314.25356080152784,0.5,1.9342027168898097E-4]
[null,202,9000,10444254,10424600,"AP006",3205,"SOUTH MELBOURNE",82.423100000000005,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2016,null,"Urban",2.5097100000000001,60,1.3,1.05,43.956043956043949,8,5.4552117456162938E-2,0.77357686501205292,null,5.5,"(5-6)",null,1.1521143816488209E-3,null,1.5,7.2736156608217251E-2,9.1513479785403096,"(9-10)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,28000,35306.25,4800,null,8.2423099999999999E-2,null,6.361221416003338,6.8411548976199335,7.3572978006217298,7.9123820081701899,8.5093455151325816,9.1513479785403096,9.8417874412787878,10.584318317525359,11.382870735130059,12.241671337316134,13.165265653801271,14.158542159747201,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.6562518022376848E-3,1.9935398308549997E-3,2.4051762075881929E-3,2.9081895997754743E-3,3.5235989144948841E-3,4.2773616885035028E-3,5.2015499435024296E-3,6.3358083833025139E-3,7.7291630988625274E-3,9.4422654627492972E-3,1.1550176420769682E-2,1.4145821900719007E-2,1.6628629206116404E-2,1.6628629206116404E-2,1.6628629206116404E-2,1.6628629206116404E-2,1.6628629206116404E-2,1.6628629206116404E-2,1.6628629206116404E-2,1.6628629206116404E-2,1.6628629206116404E-2,1.6628629206116404E-2,1.6628629206116404E-2,1.6628629206116404E-2,1.6628629206116404E-2,1.6628629206116404E-2,null,233.14865117804345,865.59210008029606,109.89727550695451,755.69482457334152,0.5,5.4306225224050873E-4]
[null,203,9000,140032864,140032850,"AP006",3205,"SOUTH MELBOURNE",2.7006933333333336,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2018,null,"Urban",2.5097100000000001,60,1.3,0.95,48.582995951417011,6,4.9356677698433125E-2,0.67232924241708947,null,5.5,"(5-6)",null,3.7750431975458655E-5,null,1.5,6.5808903597910834E-2,8.718179275374327,"(8-9)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,2.7006933333333337E-3,null,6.2736975356539935,6.7004507686190182,7.1562328670674527,7.6430184499738258,8.1629164550340345,8.718179275374327,9.3112125177629927,9.9445854246010228,10.621042004843691,11.343512922076377,12.115128191248257,12.939230739070872,13.819390886830259,14.759421818357694,15,15,15,15,15,15,15,15,15,15,15,15,null,5.2401252529697832E-5,6.1936133874992646E-5,7.3350160110618917E-5,8.7028229517891516E-5,1.0343591265142838E-4,1.2313660536679148E-4,1.4681236274890092E-4,1.752892085561305E-4,2.0956788699839877E-4,2.5086123328371462E-4,3.0063959453804516E-4,3.6068604334315039E-4,4.3316350432148645E-4,5.2069637463290626E-4,5.4485730383145668E-4,5.4485730383145668E-4,5.4485730383145668E-4,5.4485730383145668E-4,5.4485730383145668E-4,5.4485730383145668E-4,5.4485730383145668E-4,5.4485730383145668E-4,5.4485730383145668E-4,5.4485730383145668E-4,5.4485730383145668E-4,5.4485730383145668E-4,null,7.5868311940270541,24.747177416965528,3.5761394018018136,21.171038015163713,0.5,1.7794096608971602E-5]
[null,204,9000,182931183,10431319,"AP006",3006,"SOUTHBANK",67.623500000000007,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2020,null,"Urban",2.5097100000000001,60,1.3,1.05,43.956043956043949,4,5.4552117456162938E-2,0.62192317251090301,null,5.5,"(5-6)",null,9.4524480257875566E-4,null,1.5,7.2736156608217251E-2,9.1513479785403096,"(9-10)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,63000,70306.25,4800,null,6.7623500000000003E-2,null,6.361221416003338,6.8411548976199335,7.3572978006217298,7.9123820081701899,8.5093455151325816,9.1513479785403096,9.8417874412787878,10.584318317525359,11.382870735130059,12.241671337316134,13.165265653801271,14.158542159747201,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.3588610929292891E-3,1.6355868773659701E-3,1.9733112837765159E-3,2.3860053722854001E-3,2.89091396943751E-3,3.5093337685978402E-3,4.2675780528084548E-3,5.1981730632341848E-3,6.3413419395282403E-3,7.7468457085480549E-3,9.4762676384401775E-3,1.1605848206428437E-2,1.3642851422960465E-2,1.3642851422960465E-2,1.3642851422960465E-2,1.3642851422960465E-2,1.3642851422960465E-2,1.3642851422960465E-2,1.3642851422960465E-2,1.3642851422960465E-2,1.3642851422960465E-2,1.3642851422960465E-2,1.3642851422960465E-2,1.3642851422960465E-2,1.3642851422960465E-2,1.3642851422960465E-2,null,193.93905313082442,720.02180342402789,91.415384330060704,628.60641909396713,0.5,4.455519170522104E-4]
[null,205,9000,10547476,10424603,"AP006",3205,"SOUTH MELBOURNE",105.80800000000001,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2006,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,18,3.8965798182973528E-2,1.008271205698924,null,5.5,"(5-6)",null,1.4789897309552592E-3,null,1.5,5.1954397577298035E-2,7.9123820081701899,"(7-8)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,0.10580800000000001,null,6.1022459222587466,6.4276647055920435,6.7704373264951832,7.1314892253355477,7.5117951940933896,7.9123820081701899,8.3343311985453177,8.7787819717654578,9.2469342856503669,9.7400520890189757,10.259466734182647,10.806580571418881,11.382870735130059,11.989893131909357,12.629286641281059,13.302777540456733,14.012184165053492,14.759421818357698,15,15,15,15,15,15,15,15,null,1.914627382445646E-3,2.1828823209354194E-3,2.491898548898361E-3,2.8481161542733557E-3,3.2590168115539135E-3,3.7332947337948147E-3,4.2810559491911378E-3,4.9140506243192305E-3,5.6459439465542591E-3,6.4926320012627901E-3,7.4726101574144801E-3,8.6074027343212168E-3,9.9220641927377923E-3,1.1445763811113474E-2,1.3212467813925013E-2,1.526173526230193E-2,1.7639646754304222E-2,2.039988817951387E-2,2.1346467180205119E-2,2.1346467180205119E-2,2.1346467180205119E-2,2.1346467180205119E-2,2.1346467180205119E-2,2.1346467180205119E-2,2.1346467180205119E-2,2.1346467180205119E-2,null,458.74321576297933,1157.9685739422771,216.23384615316263,941.73472778911446,0.5,6.971386757482277E-4]
[null,206,9000,10444268,10433364,"AP006",3205,"SOUTH MELBOURNE",4.85222,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,10,"(10+)",null,3.1970436166380315E-4,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,4.85222E-3,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,3.8192349334766849E-4,4.1762995123234667E-4,4.5680958618780752E-4,4.9980755047939992E-4,5.47003752796726E-4,5.9881638792175142E-4,6.5570582683397089E-4,7.1817890419295367E-4,7.8679364393357024E-4,8.6216446789467852E-4,9.4496793701821943E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,9.7892177322258123E-4,null,64.252060096008449,120.34614197739245,6.425096442473091,113.92104553491936,0.5,3.1969890984037741E-5]
[null,207,9000,10534478,10431319,"AP006",3006,"SOUTHBANK",10.852499999999999,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1999,null,"Urban",2.5097100000000001,55,1.3,1.05,40.293040293040285,25,5.9511400861268667E-2,2.2136391622091853,null,5.5,"(5-6)",null,1.5169680983660922E-4,null,1.5,6.3943873941289878E-2,8.6051013689078744,"(8-9)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,63000,70306.25,4800,null,1.0852499999999999E-2,null,6.2503398615694783,6.6630658339761002,7.1030451609317034,7.572077451338636,8.0720811468908416,8.6051013689078744,9.173318283315508,9.7790560179874504,10.424792168922004,11.113167934135973,11.846998916725555,12.629286641281059,13.463230830760029,14.352242494033801,15,15,15,15,15,15,15,15,15,15,15,15,null,2.085968652132105E-4,2.4535332351681216E-4,2.8912604496412857E-4,3.4130705181571671E-4,4.0357098550165783E-4,4.7793331877652286E-4,5.6682066933551366E-4,6.7315574572537592E-4,8.0045998773476345E-4,9.5297760664046587E-4,1.1358255092976445E-3,1.3551745326499051E-3,1.6184685563820963E-3,1.9346894430293752E-3,2.1894614308292002E-3,2.1894614308292002E-3,2.1894614308292002E-3,2.1894614308292002E-3,2.1894614308292002E-3,2.1894614308292002E-3,2.1894614308292002E-3,2.1894614308292002E-3,2.1894614308292002E-3,2.1894614308292002E-3,2.1894614308292002E-3,2.1894614308292002E-3,null,31.124144330037215,98.059185245123444,14.670720362625179,83.388464882498269,0.5,7.1504021232398691E-5]
[null,208,9000,10512234,10424593,"AP006",3205,"SOUTH MELBOURNE",154.554,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,10,"(10+)",null,1.0183295051046207E-2,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,3.4863778606972504,64385.056145999995,128770.11229199999,100468.58040000002,7306.25,84000.000000000015,91306.250000000015,4800,null,0.154554,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.2165112791846939E-2,1.3302442898871877E-2,1.4550401421137211E-2,1.5919982226031214E-2,1.7423286250364819E-2,1.9073633928152138E-2,2.088568909911289E-2,2.2875595574528312E-2,2.5061127657960487E-2,2.7461856051661741E-2,3.0099330726536287E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,3.1180835934611951E-2,null,3313.0835447983559,6205.5103302444186,331.30270477697047,5874.2076254674485,0.5,1.0183121398343376E-3]
[null,209,9000,10505368,10431311,"AP006",3205,"SOUTH MELBOURNE",5.5440100000000001,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,0.95,64.777327935222672,61,3.7017508273824849E-2,4.7822962785006977,null,8.9269530532013039,"(8-9)",null,2.692319821491716E-4,null,1.5,3.1499697418320323E-2,11.129208127081386,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,5.5440100000000003E-3,null,9.5074388406618677,9.8116869931173412,10.125671409967877,10.449703662026987,10.784105290705524,11.129208127081386,11.485354621179813,11.852898181790993,12.232203527162186,12.623647046912382,13.02761717552861,13.44451477781451,13.874753546673695,14.318760413622588,14.776975972440104,15,15,15,15,15,15,15,15,15,15,15,null,3.1874683953840674E-4,3.4698869588830147E-4,3.7784942143396073E-4,4.1157779375373195E-4,4.4844657580114138E-4,4.8875485041243176E-4,5.328305834409919E-4,5.8103343800016392E-4,6.3375786451250822E-4,6.9143649369915407E-4,7.545438623189762E-4,8.2360050440784217E-4,8.9917744399921405E-4,9.8190112885765987E-4,1.0724588486579721E-3,1.1184884650662424E-3,1.1184884650662424E-3,1.1184884650662424E-3,1.1184884650662424E-3,1.1184884650662424E-3,1.1184884650662424E-3,1.1184884650662424E-3,1.1184884650662424E-3,1.1184884650662424E-3,1.1184884650662424E-3,1.1184884650662424E-3,null,54.108456346326435,98.226704890314082,7.341134352530438,90.88557053778365,0.5,3.6527897604481063E-5]
[null,210,9000,10606159,10433364,"AP006",3205,"SOUTH MELBOURNE",56.093200000000003,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,50,1.3,1.05,36.630036630036628,61,6.5462540947395523E-2,5.5,null,10,"(10+)",null,3.6958836779206307E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,28000,35306.25,4800,null,5.6093200000000003E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.4151565462920966E-3,4.8279345084242409E-3,5.2808634975227671E-3,5.7779335830920849E-3,6.3235366299090549E-3,6.9225071021042717E-3,7.5801670340098545E-3,8.302375594815609E-3,9.0955837179465364E-3,9.9668943144601407E-3,1.0924128643126321E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,1.1316645743541904E-2,null,628.94094740701701,1178.0262989068383,62.893022226403602,1115.1332766804346,0.5,3.6958206531151225E-4]
[null,211,9000,96425643,10431296,"AP006",3205,"SOUTH MELBOURNE",4.7534099999999997,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2014,null,"Urban",2.5097100000000001,50,1.3,0.95,40.485829959514177,10,5.9228013238119742E-2,0.90405322041827485,null,5.5,"(5-6)",null,6.6443412379215547E-5,null,1.5,7.897068431749299E-2,9.5595712952133525,"(9-10)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,4.7534099999999996E-3,null,6.4410364130639897,6.9703131023490394,7.5430818317120432,8.1629164550340345,8.8336844990506709,9.5595712952133525,10.345106094528056,11.195190328318272,12.115128191248257,13.110659737432693,14.187996696139653,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,9.8584046236889036E-5,1.2062828250685909E-4,1.4800507304253842E-4,1.8205447300807671E-4,2.2446100149216134E-4,2.7734344076761256E-4,3.4336825617509869E-4,4.258928856611438E-4,5.2914680739011048E-4,6.5846039493684617E-4,8.2055423010411245E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,9.5898713291111062E-4,null,13.353355903422379,55.738643384421053,6.2942565837113751,49.44438680070968,0.5,3.1318860130504148E-5]
[null,212,9000,96425595,0,"AP006",3205,"SOUTH MELBOURNE",14.257600000000002,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2014,null,"Urban",2.5097100000000001,60,1.3,1.05,43.956043956043949,10,5.4552117456162938E-2,0.86275371932819189,null,5.5,"(5-6)",null,1.9929347486076387E-4,null,1.5,7.2736156608217251E-2,9.1513479785403096,"(9-10)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,31500,38806.25,4800,null,1.4257600000000002E-2,null,6.361221416003338,6.8411548976199335,7.3572978006217298,7.9123820081701899,8.5093455151325816,9.1513479785403096,9.8417874412787878,10.584318317525359,11.382870735130059,12.241671337316134,13.165265653801271,14.158542159747201,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.8649948492090227E-4,3.4484378156606881E-4,4.1604890252016025E-4,5.0306047743604409E-4,6.095143701620331E-4,7.3990073183376453E-4,8.9976740106208393E-4,1.0959721438016034E-3,1.3369955242928547E-3,1.6333290553460669E-3,1.9979568268697228E-3,2.4469532246626413E-3,2.8764308036111873E-3,2.8764308036111873E-3,2.8764308036111873E-3,2.8764308036111873E-3,2.8764308036111873E-3,2.8764308036111873E-3,2.8764308036111873E-3,2.8764308036111873E-3,2.8764308036111873E-3,2.8764308036111873E-3,2.8764308036111873E-3,2.8764308036111873E-3,2.8764308036111873E-3,2.8764308036111873E-3,null,34.611967608224447,128.50104677223896,16.314745639142021,112.18630113309695,0.5,9.3939252073075124E-5]
[null,213,9000,10547490,10424603,"AP006",3205,"SOUTH MELBOURNE",3.5820099999999999,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,10,"(10+)",null,2.3601242740917751E-4,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,3.5820100000000001E-3,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.8194388803604991E-4,3.0830313992642093E-4,3.3722636356566443E-4,3.6896835755442157E-4,4.038095784105833E-4,4.4205874624390337E-4,4.8405571651276161E-4,5.301746451331972E-4,5.8082747701186015E-4,6.3646779116433656E-4,6.9759503898805754E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,7.2266046900202761E-4,null,73.204767851757353,137.11484693479807,7.3203519512616255,129.79449498353645,0.5,2.3600840275942357E-5]
[null,214,9000,10534436,10431319,"AP006",3006,"SOUTHBANK",31.941999999999997,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1999,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,25,3.8965798182973528E-2,1.3244506557238791,null,5.5,"(5-6)",null,4.4648693847509528E-4,null,1.5,5.1954397577298035E-2,7.9123820081701899,"(7-8)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,3.1941999999999998E-2,null,6.1022459222587466,6.4276647055920435,6.7704373264951832,7.1314892253355477,7.5117951940933896,7.9123820081701899,8.3343311985453177,8.7787819717654578,9.2469342856503669,9.7400520890189757,10.259466734182647,10.806580571418881,11.382870735130059,11.989893131909357,12.629286641281059,13.302777540456733,14.012184165053492,14.759421818357698,15,15,15,15,15,15,15,15,null,5.7800003638740758E-4,6.5898256365604828E-4,7.522703713226923E-4,8.5980763458150158E-4,9.8385296947919908E-4,1.1270310410070499E-3,1.2923927219970447E-3,1.4834852283570699E-3,1.7044338947984664E-3,1.9600375338758506E-3,2.2558796466064313E-3,2.5984581330304722E-3,2.9953365950063371E-3,3.455320842040172E-3,3.9886648165771274E-3,4.607310862585515E-3,5.3251700875735801E-3,6.1584495334004227E-3,6.4442088941300442E-3,6.4442088941300442E-3,6.4442088941300442E-3,6.4442088941300442E-3,6.4442088941300442E-3,6.4442088941300442E-3,6.4442088941300442E-3,6.4442088941300442E-3,null,138.48835435790377,349.5750055654035,65.278065116289142,284.29694044911435,0.5,2.1045671008572026E-4]
[null,215,9000,163882035,10424594,"AP006",3205,"SOUTH MELBOURNE",10.0724,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2019,null,"Urban",2.5097100000000001,60,1.3,1.05,43.956043956043949,5,5.4552117456162938E-2,0.6567928590233727,null,5.5,"(5-6)",null,1.4079253143499314E-4,null,1.5,7.2736156608217251E-2,9.1513479785403096,"(9-10)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,28000,35306.25,4800,null,1.00724E-2,null,6.361221416003338,6.8411548976199335,7.3572978006217298,7.9123820081701899,8.5093455151325816,9.1513479785403096,9.8417874412787878,10.584318317525359,11.382870735130059,12.241671337316134,13.165265653801271,14.158542159747201,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.0239994191990907E-4,2.4361775512330767E-4,2.939212045326045E-4,3.5539125469411474E-4,4.3059649183734022E-4,5.2270902054500125E-4,6.3564815750601317E-4,7.7425862846673135E-4,9.4453159850797807E-4,1.1538788840385283E-3,1.4114732032714198E-3,1.7286704396316341E-3,2.0320784442187552E-3,2.0320784442187552E-3,2.0320784442187552E-3,2.0320784442187552E-3,2.0320784442187552E-3,2.0320784442187552E-3,2.0320784442187552E-3,2.0320784442187552E-3,2.0320784442187552E-3,2.0320784442187552E-3,2.0320784442187552E-3,2.0320784442187552E-3,2.0320784442187552E-3,2.0320784442187552E-3,null,28.491605801355746,105.77847555902137,13.429843306260606,92.348632252760765,0.5,6.636416525788644E-5]
[null,216,9000,10512220,10424613,"AP006",3205,"SOUTH MELBOURNE",1.3886200000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,0.95,64.777327935222672,61,3.7017508273824849E-2,4.7822962785006977,null,10,"(10+)",null,9.1493763822248438E-5,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,1.3886200000000001E-3,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.0929978470317493E-4,1.1951834477419847E-4,1.3073086702006779E-4,1.4303612794694067E-4,1.5654285073813426E-4,1.7137071538304169E-4,1.8765147195679271E-4,2.0553016762232947E-4,2.2516649901262401E-4,2.4673630284857418E-4,2.7043319896918113E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,2.8015018954877165E-4,null,18.387809227635856,34.440948611696655,1.838749566579212,32.602199045117445,0.5,9.1492203606296696E-6]
[null,217,9000,10550907,10431319,"AP006",3006,"SOUTHBANK",15.282400000000001,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2001,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,23,3.8965798182973528E-2,1.2251535433452736,null,5.5,"(5-6)",null,2.1361818259820292E-4,null,1.5,5.1954397577298035E-2,7.9123820081701899,"(7-8)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,1.5282400000000002E-2,null,6.1022459222587466,6.4276647055920435,6.7704373264951832,7.1314892253355477,7.5117951940933896,7.9123820081701899,8.3343311985453177,8.7787819717654578,9.2469342856503669,9.7400520890189757,10.259466734182647,10.806580571418881,11.382870735130059,11.989893131909357,12.629286641281059,13.302777540456733,14.012184165053492,14.759421818357698,15,15,15,15,15,15,15,15,null,2.7653959539436854E-4,3.1528505199477784E-4,3.5991787373057153E-4,4.1136823601303427E-4,4.707167560193136E-4,5.3921918418026876E-4,6.1833518673369353E-4,7.0976190137887697E-4,8.1547306223367616E-4,9.3776462362107275E-4,1.0793079679199213E-3,1.2432119645678073E-3,1.433095359699607E-3,1.6531712239808004E-3,1.9083454759519847E-3,2.2043318366532115E-3,2.5477859666374831E-3,2.9464619982856001E-3,3.0831813287725569E-3,3.0831813287725569E-3,3.0831813287725569E-3,3.0831813287725569E-3,3.0831813287725569E-3,3.0831813287725569E-3,3.0831813287725569E-3,3.0831813287725569E-3,null,66.258669671255063,167.25142649341689,31.231779548343155,136.01964694507373,0.5,1.006913664208256E-4]
[null,218,9000,10547559,10424606,"AP006",3205,"SOUTH MELBOURNE",27.976299999999998,3,"plyswsb","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2013,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,11,3.8965798182973528E-2,0.76757168705989509,null,5.5,"(5-6)",null,3.9105417747357116E-4,null,1.5,5.1954397577298035E-2,7.9123820081701899,"(7-8)",null,2.8762617350752313,64385.056145999995,106235.34264089999,50234.29020000001,7306.25,84000.000000000015,91306.250000000015,4800,null,2.7976299999999999E-2,null,6.1022459222587466,6.4276647055920435,6.7704373264951832,7.1314892253355477,7.5117951940933896,7.9123820081701899,8.3343311985453177,8.7787819717654578,9.2469342856503669,9.7400520890189757,10.259466734182647,10.806580571418881,11.382870735130059,11.989893131909357,12.629286641281059,13.302777540456733,14.012184165053492,14.759421818357698,15,15,15,15,15,15,15,15,null,5.0623950967331507E-4,5.7716780087692387E-4,6.5887363312363157E-4,7.5305980612805899E-4,8.6170452163424071E-4,9.8710658420028598E-4,1.1319380911779453E-3,1.2993058604372264E-3,1.4928230533795732E-3,1.7166926948522622E-3,1.9758050766187306E-3,2.2758513639440365E-3,2.6234561136708966E-3,3.0263318662941728E-3,3.4934595049779817E-3,4.0352986940376664E-3,4.6640334331283185E-3,5.3938586087680877E-3,5.6441400439812906E-3,5.6441400439812906E-3,5.6441400439812906E-3,5.6441400439812906E-3,5.6441400439812906E-3,5.6441400439812906E-3,5.6441400439812906E-3,5.6441400439812906E-3,null,98.770854114009239,249.31931667966893,46.556768446991178,202.76254823267774,0.5,1.8432784604505465E-4]
[null,219,9000,10505642,10424602,"AP006",3205,"SOUTH MELBOURNE",3.8418899999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,0.95,64.777327935222672,61,3.7017508273824849E-2,4.7822962785006977,null,10,"(10+)",null,2.5313546995654539E-4,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,3.8418899999999997E-3,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,3.0239932440356663E-4,3.3067097809663209E-4,3.6169262339281311E-4,3.9573754489930418E-4,4.3310654665951122E-4,4.7413074687312142E-4,5.1917465800296859E-4,5.6863958151729863E-4,6.2296734952082644E-4,6.8264444884194987E-4,7.4820656679848137E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,7.7509052996898383E-4,null,50.873486190291032,95.28764965346258,5.0872618659856599,90.200387787476927,0.5,2.5313115331263782E-5]
[null,220,9000,42779827,10431319,"AP006",3006,"SOUTHBANK",13.6457,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Urban",2.5097100000000001,60,1.3,1.05,43.956043956043949,15,5.4552117456162938E-2,1.1333009639012233,null,5.5,"(5-6)",null,1.9074030481339957E-4,null,1.5,7.2736156608217251E-2,9.1513479785403096,"(9-10)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,63000,70306.25,4800,null,1.36457E-2,null,6.361221416003338,6.8411548976199335,7.3572978006217298,7.9123820081701899,8.5093455151325816,9.1513479785403096,9.8417874412787878,10.584318317525359,11.382870735130059,12.241671337316134,13.165265653801271,14.158542159747201,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.7420365428860083E-4,3.3004396182499896E-4,3.9819313973735762E-4,4.8147039873113465E-4,5.8335556060767966E-4,7.0814607061384799E-4,8.6115166821013891E-4,1.04893580144439E-3,1.2796150702672961E-3,1.5632307183913016E-3,1.9122095915452932E-3,2.3419362036933987E-3,2.7529816951546663E-3,2.7529816951546663E-3,2.7529816951546663E-3,2.7529816951546663E-3,2.7529816951546663E-3,2.7529816951546663E-3,2.7529816951546663E-3,2.7529816951546663E-3,2.7529816951546663E-3,2.7529816951546663E-3,2.7529816951546663E-3,2.7529816951546663E-3,2.7529816951546663E-3,2.7529816951546663E-3,null,39.134829420353732,145.29270923544706,18.446648131976445,126.84606110347062,0.5,8.9907617832844298E-5]
[null,221,9000,10444338,10431308,"AP006",3205,"SOUTH MELBOURNE",36.822099999999999,3,"plyswsb","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,10,"(10+)",null,2.4261443165439168E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,3.6822099999999997E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.8983073859794452E-3,3.1692734103714571E-3,3.4665963751779726E-3,3.7928955415268708E-3,4.1510539270388242E-3,4.544245091461954E-3,4.9759626575594587E-3,5.4500528475797385E-3,5.9707503444374564E-3,6.5427178184964078E-3,7.1710894958758207E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,7.4287553791417549E-3,null,487.59037761297566,913.27220828934833,48.758206287923542,864.51400200142484,0.5,2.4261029442262225E-4]
[null,222,9000,10444131,10424603,"AP006",3205,"SOUTH MELBOURNE",113.20099999999998,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1994,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,30,3.8965798182973528E-2,1.6093441969527158,null,5.5,"(5-6)",null,1.5823294697363741E-3,null,1.5,5.1954397577298035E-2,7.9123820081701899,"(7-8)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,0.11320099999999998,null,6.1022459222587466,6.4276647055920435,6.7704373264951832,7.1314892253355477,7.5117951940933896,7.9123820081701899,8.3343311985453177,8.7787819717654578,9.2469342856503669,9.7400520890189757,10.259466734182647,10.806580571418881,11.382870735130059,11.989893131909357,12.629286641281059,13.302777540456733,14.012184165053492,14.759421818357698,15,15,15,15,15,15,15,15,null,2.0484059269642138E-3,2.3354043324910249E-3,2.666012093923364E-3,3.0471192800156704E-3,3.486730323649578E-3,3.9941469185723827E-3,4.5801812197979914E-3,5.2574043997009774E-3,6.040436457487983E-3,6.9462841673120076E-3,7.9947352036658509E-3,9.2088178297283357E-3,1.0615337107611056E-2,1.2245500427017391E-2,1.4135647295139544E-2,1.6328100837628916E-2,1.8872161388874108E-2,2.1825265970523488E-2,2.2837984190858904E-2,2.2837984190858904E-2,2.2837984190858904E-2,2.2837984190858904E-2,2.2837984190858904E-2,2.2837984190858904E-2,2.2837984190858904E-2,2.2837984190858904E-2,null,490.79644986754329,1238.8779727321155,231.34250357613939,1007.5354691559761,0.5,7.4584904008558051E-4]
[null,223,9000,10444275,10424607,"AP006",3205,"SOUTH MELBOURNE",42.6556,3,"P/LEAD","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2013,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,11,3.8965798182973528E-2,0.76757168705989509,null,5.5,"(5-6)",null,5.9624219688242061E-4,null,1.5,5.1954397577298035E-2,7.9123820081701899,"(7-8)",null,3.1377400746275246,64385.056145999995,115893.10106279998,50234.29020000001,7306.25,58799.999999999993,66106.25,4800,null,4.2655600000000002E-2,null,6.1022459222587466,6.4276647055920435,6.7704373264951832,7.1314892253355477,7.5117951940933896,7.9123820081701899,8.3343311985453177,8.7787819717654578,9.2469342856503669,9.7400520890189757,10.259466734182647,10.806580571418881,11.382870735130059,11.989893131909357,12.629286641281059,13.302777540456733,14.012184165053492,14.759421818357698,15,15,15,15,15,15,15,15,null,7.7186583032141714E-4,8.800105391737191E-4,1.0045878170118416E-3,1.1481939308012868E-3,1.3138450543145994E-3,1.5050461859864859E-3,1.7258714855806507E-3,1.9810579333387961E-3,2.2761145339354289E-3,2.6174496596955339E-3,3.012519562137164E-3,3.4700015884820811E-3,3.9999962326076116E-3,4.6142628423307486E-3,5.3264946136743884E-3,6.152639447439193E-3,7.111274346863177E-3,8.2240423241160578E-3,8.6056476396109693E-3,8.6056476396109693E-3,8.6056476396109693E-3,8.6056476396109693E-3,8.6056476396109693E-3,8.6056476396109693E-3,8.6056476396109693E-3,8.6056476396109693E-3,null,141.32945900157145,356.74657732843616,66.617252189392957,290.1293251390432,0.5,2.8104555891091506E-4]
[null,224,9000,10505670,10424612,"AP006",3205,"SOUTH MELBOURNE",1.9340200000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,0.95,64.777327935222672,61,3.7017508273824849E-2,4.7822962785006977,null,10,"(10+)",null,1.2742922405518061E-4,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,1.9340200000000001E-3,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.5222880961791876E-4,1.6646085261640714E-4,1.8207725038826421E-4,1.9921557529917631E-4,2.1802725308908585E-4,2.3867896974342172E-4,2.6135422202897571E-4,2.8625502641826966E-4,3.1360380263887537E-4,3.4364544975241566E-4,3.7664963450791122E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,3.9018310955561306E-4,null,29.71214832312986,55.651794124665997,2.9711641650698457,52.680629959596153,0.5,1.2742705104250978E-5]
[null,225,9000,10516949,10424606,"AP006",3205,"SOUTH MELBOURNE",202.50899999999999,3,"plyswsb","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,10,"(10+)",null,1.3342966843254242E-2,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.8762617350752313,64385.056145999995,106235.34264089999,50234.29020000001,7306.25,84000.000000000015,91306.250000000015,4800,null,0.20250899999999999,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.5939702798789625E-2,1.7429923580157391E-2,1.906509855062357E-2,2.0859632753674154E-2,2.2829381803609935E-2,2.4991799197407776E-2,2.7366098669541077E-2,2.9973433131476077E-2,3.2837091895945233E-2,3.5982718060781134E-2,3.9438548119751914E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,4.0855622657985764E-2,null,3370.1116301517968,6312.3257389081864,337.00541606401623,5975.3203228441698,0.5,1.3342739309607765E-3]
[null,226,9000,10606166,10424607,"AP006",3205,"SOUTH MELBOURNE",20.633333333333333,1,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2007,null,"Urban",2.5097100000000001,60,1.3,1.05,43.956043956043949,17,5.4552117456162938E-2,1.2639463070147154,null,5.5,"(5-6)",null,2.8841380722985827E-4,null,1.5,7.2736156608217251E-2,9.1513479785403096,"(9-10)",null,3.1377400746275246,64385.056145999995,115893.10106279998,50234.29020000001,7306.25,28000,35306.25,4800,null,2.0633333333333333E-2,null,6.361221416003338,6.8411548976199335,7.3572978006217298,7.9123820081701899,8.5093455151325816,9.1513479785403096,9.8417874412787878,10.584318317525359,11.382870735130059,12.241671337316134,13.165265653801271,14.158542159747201,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.1461672176251838E-4,4.990515018642609E-4,6.0209822751837417E-4,7.2801975912942631E-4,8.8207785118182228E-4,1.070770566820737E-3,1.3021266348179914E-3,1.5860704864147129E-3,1.9348750363251338E-3,2.3637234066023623E-3,2.8914059304800204E-3,3.5411851598823895E-3,4.1627171179705906E-3,4.1627171179705906E-3,4.1627171179705906E-3,4.1627171179705906E-3,4.1627171179705906E-3,4.1627171179705906E-3,4.1627171179705906E-3,4.1627171179705906E-3,4.1627171179705906E-3,4.1627171179705906E-3,4.1627171179705906E-3,4.1627171179705906E-3,4.1627171179705906E-3,4.1627171179705906E-3,null,59.480629655480939,220.82891270200383,28.036873091681489,192.79203961032235,0.5,1.3594713704324592E-4]
[null,227,9000,185159455,10431319,"AP006",3006,"SOUTHBANK",52.871999999999993,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2020,null,"Urban",2.5097100000000001,60,1.3,1.05,43.956043956043949,4,5.4552117456162938E-2,0.62192317251090301,null,5.5,"(5-6)",null,7.3904756781213569E-4,null,1.5,7.2736156608217251E-2,9.1513479785403096,"(9-10)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,63000,70306.25,4800,null,5.2871999999999995E-2,null,6.361221416003338,6.8411548976199335,7.3572978006217298,7.9123820081701899,8.5093455151325816,9.1513479785403096,9.8417874412787878,10.584318317525359,11.382870735130059,12.241671337316134,13.165265653801271,14.158542159747201,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.0624369295490082E-3,1.2787973024184426E-3,1.5428499589023334E-3,1.865518289403442E-3,2.2602853060267511E-3,2.7438020068956061E-3,3.3366416527995236E-3,4.0642351578862052E-3,4.9580313208682945E-3,6.0569362174739952E-3,7.4090992418258308E-3,9.0741296497561397E-3,1.0666777679871134E-2,1.0666777679871134E-2,1.0666777679871134E-2,1.0666777679871134E-2,1.0666777679871134E-2,1.0666777679871134E-2,1.0666777679871134E-2,1.0666777679871134E-2,1.0666777679871134E-2,1.0666777679871134E-2,1.0666777679871134E-2,1.0666777679871134E-2,1.0666777679871134E-2,1.0666777679871134E-2,null,151.6328734409332,562.95507908693276,71.473884083180678,491.48119500375208,0.5,3.4835849901860248E-4]
[null,228,9000,10601871,10433364,"AP006",3205,"SOUTH MELBOURNE",24.073499999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2006,null,"Urban",2.5097100000000001,55,1.3,1.05,40.293040293040285,18,5.9511400861268667E-2,1.4594476393784979,null,5.5,"(5-6)",null,3.3650063594578322E-4,null,1.5,7.934853448169156E-2,9.5848893620633717,"(9-10)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,28000,35306.25,4800,null,2.4073499999999998E-2,null,6.4459057460430937,6.9782187840979484,7.5544910703402497,8.1783528286477853,8.8537340724977192,9.5848893620633717,10.376424605791012,11.23332607529302,12.160991816336587,13.165265653801271,14.252474004819462,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,5.0023420105910069E-4,6.1270295326419568E-4,7.5252612538007579E-4,9.2661509692308988E-4,1.1436674515149701E-3,1.4146351447791624E-3,1.7533164830882994E-3,2.1771048449999975E-3,2.7079358691790719E-3,3.3734859774189386E-3,4.2086892296716218E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,4.8567610923811793E-3,null,57.263444203924848,240.73321692962492,26.991777444811973,213.74143948481293,0.5,1.586134121297535E-4]
[null,229,9000,10601759,10433258,"AP006",3205,"SOUTH MELBOURNE",7.5224900000000003,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2006,null,"Urban",2.5097100000000001,50,1.3,1,38.46153846153846,18,6.2345277092757639E-2,1.5358251707325372,null,5.5,"(5-6)",null,1.0514975674063992E-4,null,1.5,8.3127036123676848E-2,9.8417874412787878,"(9-10)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,7.5224900000000006E-3,null,6.4948019988072003,7.0577704447984324,7.6695369097654549,8.3343311985453177,9.0567497548127758,9.8417874412787878,10.694872074591753,11.621901953718739,12.629286641281059,13.723991279809777,14.913584749327507,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.5934190038314244E-4,1.971307651303985E-4,2.4461108182922991E-4,3.0436451466080866E-4,3.7967611441091489E-4,4.7472865537085589E-4,5.948511439214354E-4,7.4683668555258699E-4,9.39349170247739E-4,1.1834437145453187E-3,1.4932328226122465E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,1.517641254899641E-3,null,21.132300022496658,95.407813333697817,9.9609506035462942,85.446862730151523,0.5,4.9563536943608099E-5]
[null,230,9000,140936398,10424599,"AP006",3205,"SOUTH MELBOURNE",7.9642099999999987,3,"xlpe","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2018,null,"Urban",2.5097100000000001,60,1.3,1.05,43.956043956043949,6,5.4552117456162938E-2,0.69361760219110247,null,5.5,"(5-6)",null,1.1132414189069997E-4,null,1.5,7.2736156608217251E-2,9.1513479785403096,"(9-10)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,28000,35306.25,4800,null,7.9642099999999993E-3,null,6.361221416003338,6.8411548976199335,7.3572978006217298,7.9123820081701899,8.5093455151325816,9.1513479785403096,9.8417874412787878,10.584318317525359,11.382870735130059,12.241671337316134,13.165265653801271,14.158542159747201,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.6003689700944747E-4,1.9262767180916148E-4,2.3240242607031232E-4,2.8100657088155903E-4,3.4047107802071631E-4,4.1330411902969536E-4,5.0260468334170248E-4,6.1220347796166013E-4,7.4683769530134057E-4,9.1236783160403539E-4,1.1160467217571058E-3,1.3668534214307071E-3,1.6067570257566667E-3,1.6067570257566667E-3,1.6067570257566667E-3,1.6067570257566667E-3,1.6067570257566667E-3,1.6067570257566667E-3,1.6067570257566667E-3,1.6067570257566667E-3,1.6067570257566667E-3,1.6067570257566667E-3,1.6067570257566667E-3,1.6067570257566667E-3,1.6067570257566667E-3,1.6067570257566667E-3,null,22.52820895111546,83.638655417965268,10.618928195678665,73.019727222286605,0.5,5.2473903795372673E-5]
[null,231,9000,10444324,10424606,"AP006",3205,"SOUTH MELBOURNE",52.5212,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,10,"(10+)",null,3.4605307920533152E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.8762617350752313,64385.056145999995,106235.34264089999,50234.29020000001,7306.25,84000.000000000015,91306.250000000015,4800,null,5.2521199999999997E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.1340005562014014E-3,4.5204929279101776E-3,4.9445795199078097E-3,5.409996315137949E-3,5.9208555056010246E-3,6.4816836980425216E-3,7.097464021069191E-3,7.7736825335411328E-3,8.5163793751651465E-3,9.3322051455189559E-3,1.0228483047702146E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,1.0596004763959142E-2,null,874.04661990098509,1637.1169804717056,87.403171504384545,1549.713808967321,0.5,3.4604717806505954E-4]
[null,232,9000,10444261,10424610,"AP006",3205,"SOUTH MELBOURNE",93.746700000000004,3,"plyswsH","c (Cu)","300mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1988,null,"Urban",2.5097100000000001,80,1.3,1.05,58.608058608058599,36,4.0914088092122207E-2,2.180948754816157,null,5.5,"(5-6)",null,1.3103962518046218E-3,null,1.5,4.4405468014784642E-2,7.5051268600121466,"(7-8)",null,3.4863778606972504,64385.056145999995,128770.11229199999,33489.526800000007,7306.25,28000,35306.25,4800,null,9.3746700000000002E-2,null,6.0108070753081888,6.2837346692907339,6.5690548539227258,6.8673303290058376,7.1791493443720595,7.5051268600121466,7.8459057588810408,8.2021581147720983,8.574586517760622,8.9639254598306586,9.3709427834177745,9.7964411957246043,10.241259851795597,10.706276009473106,11.192406759498668,11.700610834171504,12.231890498131236,12.787293524993769,13.36791526373859,13.974900798922754,14.609447208981866,15,15,15,15,15,null,1.633357043476271E-3,1.8263140323199381E-3,2.0440106427738374E-3,2.2897458535333782E-3,2.5672690621505396E-3,2.8808425021309022E-3,3.2353123930204493E-3,3.6361900530567327E-3,4.0897443777963725E-3,4.6031072866120721E-3,5.1843939655776584E-3,5.8428399940262856E-3,6.5889577375408672E-3,7.4347147275325908E-3,8.3937371328397688E-3,9.4815418687394584E-3,1.0715801391180975E-2,1.2116645797800887E-2,1.3707007512504468E-2,1.551301457868272E-2,1.7564439440708287E-2,1.8913133740383857E-2,1.8913133740383857E-2,1.8913133740383857E-2,1.8913133740383857E-2,1.8913133740383857E-2,null,265.17950255926661,582.98425361650834,124.99538257803714,457.98887103847119,0.5,6.1767021674888833E-4]
[null,233,9000,10444239,10424603,"AP006",3205,"SOUTH MELBOURNE",71.1357,3,"plyswsb","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,1,61.538461538461533,61,3.8965798182973528E-2,5.3858034911309209,null,10,"(10+)",null,4.6870079180267588E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,7.1135699999999996E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,5.5991680191194411E-3,6.1226405484250176E-3,6.6970313959754538E-3,7.3274006472578432E-3,8.0193179323736468E-3,8.7789141725406784E-3,9.6129386107623518E-3,1.0528821668225821E-2,1.1534744223626561E-2,1.2639713973977989E-2,1.3853649603139791E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,1.4351427920298247E-2,null,1453.7849990570255,2722.9853119058057,145.37602080936728,2577.6092910964385,0.5,4.686927991874263E-4]
[null,234,9000,10505677,10424604,"AP006",3205,"SOUTH MELBOURNE",1.4327000000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.5097100000000001,80,1.3,0.95,64.777327935222672,61,3.7017508273824849E-2,4.7822962785006977,null,10,"(10+)",null,9.4398118584015301E-5,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,2.614783395522938,64385.056145999995,96577.584218999997,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,1.4327000000000001E-3,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.1276936926174095E-4,1.2331230470394644E-4,1.348807544034013E-4,1.475766304025449E-4,1.6151210716576524E-4,1.768106637735909E-4,1.936082325420179E-4,2.1205446497422724E-4,2.3231412707247945E-4,2.5456863727380577E-4,2.7901776163611773E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,2.8904320589255892E-4,null,18.971507165699677,35.534233322275199,1.8971183650228549,33.637114957252344,0.5,9.4396508840965327E-6]
[null,235,9000,10606152,10433363,"AP006",3205,"SOUTH MELBOURNE",2.5413333333333332,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2007,null,"Urban",2.5097100000000001,60,1.3,1,46.153846153846153,17,5.1954397577298035E-2,1.2093434127687939,null,5.5,"(5-6)",null,3.5522889601299509E-5,null,1.5,6.9272530103064042E-2,8.9321381700155573,"(8-9)",null,2.8762617350752313,64385.056145999995,106235.34264089999,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,2.5413333333333334E-3,null,6.3173079014188902,6.7704373264951832,7.2560689311508275,7.7765340397689835,8.3343311985453177,8.9321381700155573,9.572824787929509,10.259466734182645,10.995360303942856,11.78403822985387,12.629286641281059,13.535163240014205,14.506016779681612,15,15,15,15,15,15,15,15,15,15,15,15,15,null,5.0179754920816521E-5,5.9851285778016479E-5,7.1541159369068681E-5,8.568708367884606E-5,1.0282389030644574E-4,1.2360539541838287E-4,1.48831226418112E-4,1.7947974897968634E-4,2.1674848935170849E-4,2.6210376694096231E-4,3.1734164591639032E-4,3.8466279889426533E-4,4.6676447154628758E-4,5.1270687087896251E-4,5.1270687087896251E-4,5.1270687087896251E-4,5.1270687087896251E-4,5.1270687087896251E-4,5.1270687087896251E-4,5.1270687087896251E-4,5.1270687087896251E-4,5.1270687087896251E-4,5.1270687087896251E-4,5.1270687087896251E-4,5.1270687087896251E-4,5.1270687087896251E-4,null,7.4822260024972209,26.035142776379438,3.5268325518804176,22.50831022449902,0.5,1.6744119108525154E-5]
[null,326,9000,193509872,10424674,"AP009",3205,"SOUTH MELBOURNE",1.8922666666666668,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2022,null,"Urban",3.01302,"Blank",1.1499999999999999,0.95,"Blank",2,"Blank","Blank",null,"Blank","No Result",null,0,null,"Blank","Blank","Blank","No Result",null,4.3856396711485335,107989.69312200003,161984.53968300004,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,1.8922666666666668E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,1.2467604336711285E-5,null,0,0,3.1678507745904847,-3.1678507745904847,0.5,1.2467604322570251E-5]
[null,332,9000,193509922,10424674,"AP009",3205,"SOUTH MELBOURNE",71.915800000000004,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2022,null,"Urban",3.01302,"Blank",1.1499999999999999,1.05,"Blank",2,"Blank","Blank",null,"Blank","No Result",null,0,null,"Blank","Blank","Blank","No Result",null,4.3856396711485335,107989.69312200003,161984.53968300004,33489.526800000007,14612.5,28000,42612.5,4800,null,7.1915800000000002E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,4.7383265569937006E-4,null,0,0,115.08758669980662,-115.08758669980662,0.5,4.7383265516193858E-4]
[null,427,9000,10565051,10424697,"AP011",3205,"SOUTH MELBOURNE",39.625999999999998,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",2.7512500000000002,80,1.1000000000000001,1,72.72727272727272,61,3.2971060000977603E-2,3.7362688489941864,null,4.7948783562092068,"(4-5)",null,3.9750525213100231E-4,null,1.3992683366013152,2.648568635522508E-2,5.7715931039630215,"(5-6)",null,2.6733459165443523,65827.06897600001,98740.603464000014,33489.526800000007,21918.75,112000,133918.75,4800,null,3.9625999999999995E-2,null,5.0557171499777658,5.1914103198733841,5.3307454332975102,5.4738202383731682,5.6207351067389579,5.7715931039630215,5.9265000618469053,6.0855646526700138,6.2488984654267572,6.4166160841098661,6.5888351680947981,6.7656765346816226,6.9472642438522971,7.1337256853027853,7.3251916678110804,7.521796511003827,7.7236781395859166,7.9309781800991646,8.1438420602779384,8.3624191110714623,8.5868626714043383,8.8173301957488004,9.053983364584159,9.2969881978209301,9.5465151712692027,9.8027393362329853,null,4.5124117430868962E-4,4.8107391316185022E-4,5.1308535442563916E-4,5.4744206406106112E-4,5.8432369829407673E-4,6.2392405042571524E-4,6.6645218230824727E-4,7.1213364738671541E-4,7.6121181277013768E-4,8.1394928840814904E-4,8.7062947211052758E-4,9.3155821986314112E-4,9.970656516687874E-4,1.0675081039800696E-3,1.1432702406990619E-3,1.2247673357008093E-3,1.3124477409007507E-3,1.4067955550366995E-3,1.508333509581184E-3,1.6176260895476215E-3,1.7352829084123305E-3,1.8619623579530333E-3,1.9983755555130493E-3,2.1452906130496117E-3,2.3035372543262359E-3,2.4740118087754033E-3,null,107.7036029639541,169.05152264088508,70.740523196813768,98.310999444071314,0.5,2.610843902653795E-4]
[null,528,9000,10566434,10428718,"AP014",3207,"PORT MELBOURNE",71.588999999999999,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2000,null,"Urban",1.8915900000000001,55,1.1499999999999999,1.05,45.54865424430642,24,5.2644700761891497E-2,1.7688429596579864,null,3.5,"(3-4)",null,4.7167946335002905E-4,null,1.2142857142857142,6.677142668327056E-2,5.5854385668169035,"(5-6)",null,4.5805435902254485,93990.754244000011,169183.3576392,33489.526800000007,29225,28000,57225,4800,null,7.1589E-2,null,4.0000458432307724,4.276253383522155,4.5715333565565084,4.8872027346740925,5.2246694285956234,5.5854385668169035,5.9711192086025191,6.3834315205190855,6.8242144485159786,7.2954339197716163,7.7991916108862043,8.3377343215277815,8.9134639953387644,9.528948432797069,10.186932743811992,10.890351591134372,11.6423422791876,12.44625874669676,13.305686525524068,14.224458732428291,15,15,15,15,15,15,null,4.7169167012275042E-4,5.4929936483346905E-4,6.4159662696194691E-4,7.5153699933783679E-4,8.8268945894692005E-4,1.0393695183043149E-3,1.2267986512083508E-3,1.4512982186581733E-3,1.7205254253415446E-3,2.0437604900111974E-3,2.4322562301185226E-3,2.8996637226728107E-3,3.4625507076375471E-3,4.1410330671781438E-3,4.9595441901840887E-3,5.9477724955542596E-3,7.1418040581897255E-3,8.5855154252648599E-3,1.0332271652982294E-2,1.244699673363771E-2,1.4442879923670271E-2,1.4442879923670271E-2,1.4442879923670271E-2,1.4442879923670271E-2,1.4442879923670271E-2,1.4442879923670271E-2,null,124.85255608216985,275.11891233369658,124.85255608216985,150.26635625152673,0.5,4.7167946335002905E-4]
[null,645,9000,10504992,10431078,"AP017",3004,"MELBOURNE",6.5977300000000012,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",7.1514800000000003,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,5.7737670510267076,"(5-6)",null,1.0398054978937881E-4,null,1.5,2.6737397994712791E-2,6.9621373792293966,"(6-7)",null,4.6812868563953893,115269.55448800001,172904.33173200002,33489.526800000007,29225,28000,57225,4800,null,6.5977300000000013E-3,null,6.0909224017107295,6.2559745174708548,6.4254992236073152,6.5996177185947991,6.7784544851502462,6.9621373792293966,7.1507977214349898,7.3445703909019384,7.5435939217266057,7.7480106020091357,7.9579665755796256,8.1736119464808965,8.3951008862825276,8.6225917443028912,8.8562471608180093,9.0962341833381224,9.3427243860351474,9.5958939924063777,9.8559240012621316,10.123000316127415,10.397313878150134,10.679060802610836,10.968442519131619,11.265665915684417,11.570943486501637,11.884493483994879,null,1.1883246150553304E-4,1.2710420332309112E-4,1.3599884243302549E-4,1.4556509941565562E-4,1.5585559411503486E-4,1.6692716228574155E-4,1.7884119819879321E-4,1.9166402534823087E-4,2.0546729757732994E-4,2.2032843313553842E-4,2.3633108438535008E-4,2.5356564610372291E-4,2.7212980556678322E-4,2.9212913787097735E-4,3.1367775023024349E-4,3.3689897929897408E-4,3.6192614590656536E-4,3.8890337195327597E-4,4.1798646461134757E-4,4.4934387340232724E-4,4.8315772618406883E-4,5.1962495058186571E-4,5.5895848794087653E-4,6.0138860746481349E-4,6.4716432884264169E-4,6.9655496235476299E-4,null,27.910340483994858,44.80639830790426,11.668317442125293,33.138080865778967,0.5,4.3470557567899927E-5]
[null,719,9000,10609728,10424625,"AP018",3205,"SOUTH MELBOURNE",103.91166666666668,1,"c.x.hc","c (Cu)","630mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2008,null,"Urban",2.1969500000000002,60,1.1499999999999999,1.05,49.689440993788821,16,4.8257642365067209E-2,1.0821773725758816,null,5.5,"(5-6)",null,1.4524826849240694E-3,null,1.5,6.4343523153422941E-2,8.6292082270665844,"(8-9)",null,3.0123335249431116,55630.591657999998,111261.183316,33489.526800000007,7306.25,94500,101806.25,4800,null,0.10391166666666668,null,6.2553377455062495,6.6710592919201384,7.1144091473373114,7.5872234529560441,8.0914603775116412,8.6292082270665844,9.202694093766695,9.8142930793823044,10.466538131833863,11.162130535440165,11.903951098334696,12.695072083383042,13.538769932013384,14.438538833656112,15,15,15,15,15,15,15,15,15,15,15,15,null,2.0013273741658058E-3,2.3564375816111775E-3,2.7798034081947683E-3,3.2850605056878651E-3,3.8886320824644237E-3,4.6103070317066322E-3,5.4739390730007284E-3,6.5082923898030446E-3,7.7480646321702864E-3,9.2351246827227784E-3,1.1020010496396542E-2,1.3163741914993926E-2,1.5740014982168666E-2,1.883785837532323E-2,2.0963887249928308E-2,2.0963887249928308E-2,2.0963887249928308E-2,2.0963887249928308E-2,2.0963887249928308E-2,2.0963887249928308E-2,2.0963887249928308E-2,2.0963887249928308E-2,2.0963887249928308E-2,2.0963887249928308E-2,2.0963887249928308E-2,2.0963887249928308E-2,null,365.09163230363993,1158.8327593768249,172.0901043082481,986.74265506857682,0.5,6.8464427732110292E-4]
[null,820,9000,10510357,10424802,"AR002",3144,"MALVERN",85.383200000000002,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",1.77593,80,1.05,1,76.19047619047619,61,3.1472375455478617E-2,3.409848022854058,null,3.978156026663068,"(3-4)",null,5.6256550524673063E-4,null,1.282593718094724,2.6508344225341561E-2,4.7892643134891975,"(4-5)",null,3.8646354203375379,79300.63122000001,142741.13619600001,33489.526800000007,29225,28000,57225,4800,null,8.5383200000000006E-2,null,4.1947556508124464,4.3074385983500578,4.4231485271287099,4.54196675038731,4.6639767656673037,4.7892643134891975,4.9179174376052899,5.0500265468709626,5.1856844787780068,5.3249865646946368,5.4680306968580323,5.614917397166491,5.765749887819525,5.92063416385556,6.0796790676381933,6.2429963653433651,6.4107008255011886,6.582910299647641,6.7597458051427752,6.9413316102136768,7.1277953212818943,7.3192679726367533,7.5158841185175271,7.7177819276692112,7.9251032804383126,8.1379938684769293,null,6.268092499784393E-4,6.6621382981178995E-4,7.0842839836562953E-4,7.5366468443692014E-4,8.021509064947721E-4,8.5413308387507255E-4,9.0987645365467567E-4,9.6966700179922094E-4,1.0338131178816998E-3,1.1026473834296997E-3,1.176528504782545E-3,1.2558434022305065E-3,1.3410094681724188E-3,1.4324770080714607E-3,1.530731879118034E-3,1.6362983427307496E-3,1.7497421483490261E-3,1.871673867402194E-3,2.0027524978889974E-3,2.1436893616779834E-3,2.2952523184537267E-3,2.4582703221976811E-3,2.6336383482179469E-3,2.8223227210427237E-3,3.0253668759820857E-3,3.2438975898577581E-3,null,134.03441743123955,203.50204395465698,134.03441743123955,69.467626523417437,0.5,5.6256550524673063E-4]
[null,915,9000,10507331,10424864,"AR006",3143,"ARMADALE",0.85945899999999986,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.6572900000000002,80,1.05,0.95,80.200501253132842,61,2.989875668270468E-2,3.0977528981651039,null,5.5,"(5-6)",null,1.2013562633988695E-5,null,1.5,2.6206505713643396E-2,6.6074224597088147,"(6-7)",null,5.3793821899586742,141920.45161000002,198688.63225400003,33489.526800000007,29225,28000,57225,4800,null,8.5945899999999981E-4,null,5.7959598872241784,5.9498595210981842,6.1078456389657658,6.2700267488916239,6.4365142401459474,6.6074224597088147,6.7828687908060221,6.9629737335302551,7.1478609876029946,7.3376575373339881,7.5324937388366475,7.7325034095592624,7.9378239201935425,8.1485962890235779,8.3649652787800637,8.5870794960662664,8.8150914934240472,9.0491578741100511,9.2894393996539755,9.5361011002728517,9.7893123882171444,10.049247174126508,10.316083986475142,10.590006094188759,10.871201632517387,11.15986373225048,null,1.367481058747188E-5,1.4597571048836272E-5,1.5588033002921065E-5,1.6651365681402673E-5,1.7793142634007277E-5,1.9019373839233267E-5,2.0336540390799E-5,2.1751631967787877E-5,2.3272187313329164E-5,2.4906337964889762E-5,2.6662855498973942E-5,2.8551202574352822E-5,3.0581588081006625E-5,3.2765026726899023E-5,3.5113403421671043E-5,3.7639542845502263E-5,4.03572846229241E-5,4.3281564555473145E-5,4.6428502403951805E-5,4.9815496750949169E-5,5.3461327517405688E-5,5.7386266753651207E-5,6.1612198375791548E-5,6.6162747572873649E-5,7.1063420669259755E-5,7.6341756290450153E-5,null,3.5344280784125672,5.5955598603848262,1.665992980573594,3.9295668798112322,0.5,5.6627297474661261E-6]
[null,998,9000,152708635,154879970,"AR010",3161,"CAULFIELD NORTH",61.452199999999998,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2017,null,"Urban",1.2569300000000001,60,1.3,1,46.153846153846153,7,5.1954397577298035E-2,0.71930745528819906,null,5.5,"(5-6)",null,8.5898204998307096E-4,null,1.5,6.9272530103064042E-2,8.9321381700155573,"(8-9)",null,7.8706566473784481,145352.19370800004,290704.38741600007,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,6.1452199999999998E-2,null,6.3173079014188902,6.7704373264951832,7.2560689311508275,7.7765340397689835,8.3343311985453177,8.9321381700155573,9.572824787929509,10.259466734182645,10.995360303942856,11.78403822985387,12.629286641281059,13.535163240014205,14.506016779681612,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.2134009714106773E-3,1.4472690912465205E-3,1.7299429303960711E-3,2.0720067433037189E-3,2.4863933388863187E-3,2.9889127021233792E-3,3.5989006920610317E-3,4.3400152532461237E-3,5.2412138709361468E-3,6.3379537408746345E-3,7.6736656452714592E-3,9.3015642380155431E-3,1.1286871848776274E-2,1.2397808960110774E-2,1.2397808960110774E-2,1.2397808960110774E-2,1.2397808960110774E-2,1.2397808960110774E-2,1.2397808960110774E-2,1.2397808960110774E-2,1.2397808960110774E-2,1.2397808960110774E-2,1.2397808960110774E-2,1.2397808960110774E-2,1.2397808960110774E-2,1.2397808960110774E-2,null,339.38394900690776,1180.9198980968099,159.97249462176083,1020.9474034750491,0.5,4.0489098489542605E-4]
[null,1112,9000,10514351,10424974,"B002",3065,"FITZROY",22.448400000000003,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2016,null,"Urban",1.99804,80,1.05,1,76.19047619047619,8,3.1472375455478617E-2,0.64315586783235235,null,2,"(2-3)",null,1.4790609262689512E-4,null,1,6.2944750910957234E-2,3.107319436295247,"(3-4)",null,1.6946046928271372,44707.562098000002,62590.586937200002,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,2.2448400000000004E-2,null,2.2683136781888917,2.4156814791785539,2.5726234713294094,2.7397616706841443,2.9177585044231433,3.107319436295247,3.3091957626174899,3.5241875899253525,3.7531470060749865,3.9969814573656106,4.2566573450667891,4.533203855604893,4.827717039589106,5.1413641558435996,5.4753882976627759,5.8311133196250609,6.2099490844919316,6.61339705098748,7.0430562246048183,7.5006294950244889,7.9879303852622607,8.5068902392955454,9.0595658766555243,9.6481477443228272,10.274968598235532,10.942512748817387,null,1.4790609279465347E-4,1.4790609279465347E-4,1.4790609279465347E-4,1.4790609279465347E-4,1.4790609279465347E-4,1.4790609279465347E-4,1.4790609279465347E-4,1.4790609279465347E-4,1.4790609279465347E-4,1.4790609279465347E-4,1.7043365361573261E-4,1.9725410656054785E-4,2.2887691298279132E-4,2.6621204574637857E-4,3.1034778285971275E-4,3.6258637948677846E-4,4.2448697220033962E-4,4.9791719450942111E-4,5.8511528687806816E-4,6.8876485142858716E-4,8.1208484428298307E-4,9.5893793272677937E-4,1.133960989016814E-3,1.3427222705618541E-3,1.591910774985404E-3,1.8895643915618052E-3,null,22.87998005611081,22.87998005611081,22.87998005611081,0,0.5,1.4790609262689512E-4]
[null,1207,9000,186462073,10425005,"B004",3067,"ABBOTSFORD",2.6339800000000002,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2021,null,"Urban",4.08256,60,1.05,1,57.142857142857139,3,4.1963167273971487E-2,0.56707841954722293,null,5.5,"(5-6)",null,3.6817909529917713E-5,null,1.5,5.5950889698628652E-2,8.1368597064266499,"(8-9)",null,4.486194177161182,84973.611220000006,165698.54187900003,33489.526800000007,7306.25,336000.00000000006,343306.25000000006,4800,null,2.6339800000000002E-3,null,6.1512165276805524,6.5051928720100785,6.8795390491655262,7.2754272563742033,7.6940971458274063,8.1368597064266499,8.6051013689078744,9.1002883471980969,9.6239712295986664,10.177789834171577,10.763478343532626,11.382870735130059,12.037906524012653,12.73063683606969,13.463230830760033,14.237982493441949,15,15,15,15,15,15,15,15,15,15,null,4.8629747419885692E-5,5.6020289141677122E-5,6.4628479990702788E-5,7.4662890660351404E-5,8.6368659399431688E-5,1.0003399741653349E-4,1.1599786251932604E-4,1.3465901206583601E-4,1.5648668459481579E-4,1.8203320475646142E-4,2.1194885965173475E-4,2.469994579085465E-4,2.8808705754988708E-4,3.3627443704005292E-4,3.9281398831046455E-4,4.5918183399882255E-4,5.3139807598023478E-4,5.3139807598023478E-4,5.3139807598023478E-4,5.3139807598023478E-4,5.3139807598023478E-4,5.3139807598023478E-4,5.3139807598023478E-4,5.3139807598023478E-4,5.3139807598023478E-4,5.3139807598023478E-4,null,20.150232711361383,54.74803839872213,9.4980419771704572,45.249996421551671,0.5,1.7354541519992032E-5]
[null,1308,9000,10515365,10424988,"B005",3066,"COLLINGWOOD",2.2425700000000002,1,"xlpe","c (Cu)","35mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1965,null,"Urban",1.9621500000000001,50,1,0.95,52.631578947368425,59,4.556001018316904E-2,5.5,null,8.25,"(8-9)",null,8.8329306787142864E-5,null,1.5,3.1676388484819601E-2,10.2979816501788,"(10+)",null,1.3236970215336141,48891.032732000007,48891.032732000007,33489.526800000007,29225,28000,57225,4800,null,2.2425700000000002E-3,null,8.7895716352303985,9.0724501530635351,9.3644326704056731,9.6658121851404779,9.9768911248269756,10.2979816501788,10.629405968310436,10.971496656064815,11.324596993746683,11.689061309596664,12.065255335351672,12.453556573248479,12.854354674838703,13.268051831995384,13.695063180503462,14.135817216639195,14.590756227156536,15,15,15,15,15,15,15,15,15,null,1.0449320335217256E-4,1.1371281648776791E-4,1.2378771573679265E-4,1.3479934849036833E-4,1.4683704357726084E-4,1.5999878176777276E-4,1.7439204210742296E-4,1.9013473157608376E-4,2.0735620631133034E-4,2.2619839345164902E-4,2.4681702355319214E-4,2.693829845210204E-4,2.9408380908112566E-4,3.211253090127214E-4,3.5073337067206421E-4,3.8315592778121957E-4,4.1866512904067846E-4,4.5243220649017647E-4,4.5243220649017647E-4,4.5243220649017647E-4,4.5243220649017647E-4,4.5243220649017647E-4,4.5243220649017647E-4,4.5243220649017647E-4,4.5243220649017647E-4,4.5243220649017647E-4,null,12.755242969671052,23.104713579407708,2.1336864217858071,20.971027157621901,0.5,1.4775652881376676E-5]
[null,1403,9000,10504676,10425025,"B011",3065,"FITZROY",1.1489,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1965,null,"Urban",3.1590699999999998,80,1.05,0.95,80.200501253132842,59,2.989875668270468E-2,2.9179445982662902,null,5.5,"(5-6)",null,1.6059383996432189E-5,null,1.5,2.709486183952961E-2,6.6486386878301795,"(6-7)",null,4.635193548542146,103758.70639000002,171201.86554350005,33489.526800000007,21918.75,28000,49918.75,4800,null,1.1489E-3,null,5.8062667936587387,5.9657374520473434,6.1295880143898405,6.2979387759106871,6.4709133357746067,6.6486386878301795,6.831245313845745,7.0188672793060318,7.2116423318398928,7.4097120023513572,7.6132217089282976,7.8223208636049604,8.0371629820567652,8.257905796307897,8.484711370534443,8.7177462200481006,8.9571814335477917,9.2031927987289599,9.4559609313427497,9.7156714077998512,9.9825149014163213,10.256687322401442,10.538389961690385,10.82782963872728,11.125218853307175,11.430775941588381,null,1.8360993979349956E-5,1.9644012525144635E-5,2.1024501287911308E-5,2.2510166046537058E-5,2.4109336630597864E-5,2.5831018235346752E-5,2.7684946998410839E-5,2.9681650194462167E-5,3.1832511434041008E-5,3.4149841285140457E-5,3.6646953771324771E-5,3.9338249238277825E-5,4.2239304122014091E-5,4.5366968196803396E-5,4.8739469929455919E-5,5.2376530619304681E-5,5.6299488060354173E-5,6.0531430524011834E-5,6.5097341927988951E-5,7.0024259129791971E-5,7.5341442362200116E-5,8.1080559913761138E-5,8.7275888250196547E-5,9.3964528873298979E-5,1.0118664332308968E-4,1.0898570784740499E-4,null,4.1659670884634012,6.7008281097086204,1.9636760948882694,4.7371520148203512,0.5,7.5697737842803837E-6]
[null,1559,9000,10553524,10425066,"B014",3067,"ABBOTSFORD",55.419499999999999,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1965,null,"Urban",2.2305799999999998,80,1.05,1,76.19047619047619,59,3.1472375455478617E-2,3.2018314407143365,null,5.6352233356572325,"(5-6)",null,8.2242589233425738E-4,null,1.5,2.7369310292918631E-2,6.8252021004065595,"(6-7)",null,1.934050130130885,54949.658000000003,71434.555400000012,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,5.5419499999999997E-2,null,5.9522863184327104,6.1174461350832852,6.2871886891185804,6.4616411390833539,6.6409341718274195,6.8252021004065595,7.0145829646999074,7.2092186348192042,7.4092549173873712,7.6148416647660273,7.826132887313781,8.0432868687593704,8.2664662847761132,8.4958383248464688,8.7315748175080028,8.9738523590746038,9.2228524459293535,9.4787616104881689,9.7417715609360727,10.012079324840757,10.28988739675103,10.575403889890753,10.868842692061818,11.170423625873067,11.480372613415089,11.798921845504307,null,9.4223782275375267E-4,1.0091185232424403E-3,1.0811471819525251E-3,1.1587357533027461E-3,1.2423299415484066E-3,1.3324120072477047E-3,1.4295038093751398E-3,1.5341701029955004E-3,1.647022114101869E-3,1.7687214150548835E-3,1.8999841260503865E-3,2.0415854702018378E-3,2.1943647121670162E-3,2.3592305127911541E-3,2.5371667349978382E-3,2.7292387391532153E-3,2.9366002093782896E-3,3.1605005558101801E-3,3.4022929416397448E-3,3.6634429879055614E-3,3.9455382135307757E-3,4.2502982729800045E-3,4.5795860592208661E-3,4.9354197454348761E-3,5.3199858451734175E-3,5.7356533774386561E-3,null,234.41632530191484,379.77783662232986,104.07690142954205,275.70093519278782,0.5,3.6514324853157516E-4]
[null,1600,9000,84219078,10425969,"B016",3066,"COLLINGWOOD",43.448399999999999,3,"x hc h","a (Al)","95mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2012,null,"Urban",2.3428399999999998,60,1.05,1.05,54.42176870748299,12,4.4061325637670061E-2,0.84839302905137426,null,1.1029109377667865,"(1-2)",null,2.8626909155620838E-4,null,1,6.5925014343294314E-2,1.7496715628717694,"(1-2)",null,1.9219320564034623,39003.830634000005,70986.971753880003,33489.526800000007,14612.5,84000.000000000015,98612.500000000015,4800,null,4.3448399999999998E-2,null,1.2583521156252389,1.3441045571713881,1.4357007376359336,1.533538888065487,1.638044377605862,1.7496715628717694,1.8689057633447992,1.9962653713880978,2.1323041060514103,2.2776134204653129,2.4328250732912249,2.5986138754070414,2.7757006237701041,2.964855235213014,3.1669000937970293,3.3827136262762827,3.6132341212177872,3.8594638083815642,4.1224732160967292,4.4034058255780177,4.7034830424182594,5.0240095068712316,5.3663787660123523,5.7320793324379267,6.1227011558442799,6.539942535623104,null,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,2.8626909188090113E-4,3.0654022488473665E-4,3.5676344032076429E-4,4.1640303264948205E-4,4.8733103664714813E-4,5.7180478385053036E-4,6.7254792259943403E-4,7.9284871023368401E-4,9.3667929253169098E-4,null,59.51219476054915,59.51219476054915,59.51219476054915,0,0.5,2.8626909155620838E-4]
[null,1695,9000,10435191,10425966,"B021",3065,"FITZROY",40.726199999999999,3,"x hc","a (Al)","185mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,1996,null,"Urban",2.5960700000000001,55,1.1499999999999999,1,47.826086956521742,28,5.0137810249420475E-2,2.0354389714606969,null,8,"(8-9)",null,1.479155864362938E-3,null,1.5,6.6014017196185257E-2,12.699208415745595,"(10+)",null,3.8782164594321742,95495.169854000007,143242.75478100003,33489.526800000007,1670,224000,225670,4800,null,4.0726199999999997E-2,null,9.1291224799521036,9.7521092336358031,10.417609656745855,11.128524953966636,11.887954313095586,12.699208415745595,13.56582387004056,14.491578628222506,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.0997795584612807E-3,2.5074121594573224E-3,2.9982655149706043E-3,3.589781387583149E-3,4.3031155506813986E-3,5.1639365767624157E-3,6.2033975285642525E-3,7.459318134309314E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,8.216396602095017E-3,null,602.3156427825046,2102.7667536122299,109.26592940511421,1993.5008242071158,0.5,2.6833329366642852E-4]
[null,1796,9000,10553733,10425124,"B026",3067,"ABBOTSFORD",5.4892599999999989,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1965,null,"Blank",3.03295,80,1.05,1.05,72.562358276643991,59,3.3045994228252544E-2,3.5133376352785937,null,8,"(8-9)",null,1.993672652988224E-4,null,1.5,3.1328686127003173E-2,9.9616462548415861,"(9-10)",null,0.15491679575630085,4401.4500000000007,5721.8850000000011,33489.526800000007,1670,168000.00000000003,169670.00000000003,4800,null,5.4892599999999993E-3,null,8.517295951940616,8.788355442580162,9.068041291618,9.3566280294129118,9.6543989231410432,9.9616462548415861,10.278671608311132,10.605786165128331,10.943311010099418,11.291577446424416,11.650927320893368,12.021713359431828,12.404299513324926,12.799061316459893,13.206386253937669,13.626674142415446,14.060337522553437,14.507802063951118,14.969506982970394,15,15,15,15,15,15,15,null,2.3524865860610346E-4,2.5567940654725661E-4,2.7797938741911196E-4,3.023243048796412E-4,3.2890665372214132E-4,3.5793734152841201E-4,3.896474680181034E-4,4.2429027749880591E-4,4.6214330133074349E-4,5.0351070897740259E-4,5.4872588803362907E-4,5.9815427562166128E-4,6.5219646574079517E-4,7.1129161956722637E-4,7.7592120834824583E-4,8.4661312144271208E-4,9.2394617525309863E-4,1.0085550623016065E-3,1.1011357835545711E-3,1.1074428061546644E-3,1.1074428061546644E-3,1.1074428061546644E-3,1.1074428061546644E-3,1.1074428061546644E-3,1.1074428061546644E-3,1.1074428061546644E-3,null,42.601078715757531,76.484556386979392,7.7282509848719529,68.756305402107444,0.5,3.6167165500129627E-5]
[null,1912,9000,142133675,155815887,"BC003",3181,"WINDSOR",13.8133,3,"c.x.hc","c (Cu)","300mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2017,null,"Urban",7.0826799999999999,60,1.05,1.05,54.42176870748299,7,4.4061325637670061E-2,0.68064261766071965,null,0.7487068794267917,"(0-1)",null,9.1011886338584938E-5,null,1,5.7677065609716492E-2,1.1211239826020087,"(1-2)",null,5.4449464099255991,110500.143268,201110.26074775998,33489.526800000007,21918.75,28000,49918.75,4800,null,1.3813300000000001E-2,null,0.84025186729336809,0.89014000070611476,0.94299013390997766,0.99897812922255425,1.0582902904053757,1.1211239826020087,1.1876882890836402,1.2582047069875046,1.3329078843632747,1.4120464009799836,1.4958835954916658,1.5846984417141641,1.6787864769289738,1.7784607853031151,1.8840530396974309,1.9959146053299885,2.1144177089671117,2.2399566775325881,2.3729492502566223,2.5138379687307788,2.6630916494944339,2.8212069440528493,2.9887099915179447,3.166158169371025,3.3541419481732575,3.5532868563955615,null,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,9.1011886441812612E-5,null,26.331425854942353,26.331425854942353,26.331425854942353,0,0.5,9.1011886338584938E-5]
[null,1987,9000,10516110,10430209,"BC003",3181,"WINDSOR",4.2322199999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1952,null,"Urban",7.0826799999999999,80,1.05,0.95,80.200501253132842,72,2.989875668270468E-2,4.3040795289075211,null,7.1017312226974108,"(7-8)",null,1.1269853339268891E-4,null,1.5,2.4569312676548393E-2,8.4344438249401072,"(8-9)",null,3.8892474356611433,110500.143268,143650.18624840002,33489.526800000007,21918.75,28000,49918.75,4800,null,4.2322200000000001E-3,null,7.4594166481589808,7.6449593834147542,7.8351172391591621,8.0300050101703224,8.2297403465886578,8.4344438249401072,8.6442390209259461,8.8592525840231531,9.0796143139403469,9.3054572389754764,9.5369176963225346,9.7741354143758059,10.017253597081313,10.266419010386375,10.521782070839512,10.783496936394117,11.051721599470769,11.326617982334326,11.608352034843408,11.897093834631242,12.193017689778397,12.496302244039333,12.807130584686339,13.125690353035925,13.452173857724413,13.786778190801103,null,1.2800451486473107E-4,1.3647123431448325E-4,1.4553308458581458E-4,1.5523320365877808E-4,1.656179155761799E-4,1.7673696858893547E-4,1.8864379124148019E-4,2.0139576775569788E-4,2.1505453417504846E-4,2.2968629684165808E-4,2.453621748986689E-4,2.6215856863879834E-4,2.8015755565849535E-4,2.9944731692607544E-4,3.2012259503256711E-4,3.4228518706655377E-4,3.660444747400197E-4,3.9151799459206932E-4,4.1883205131249283E-4,4.4812237745865159E-4,4.7953484308829936E-4,5.1322621909909985E-4,5.4936499835418621E-4,5.8813227898369823E-4,6.2972271458651213E-4,6.7434553641614742E-4,null,26.130108740237638,40.977961854385825,6.4653473107076458,34.512614543678183,0.5,2.7884888158505636E-5]
[null,2088,9000,156778850,10430179,"BC007",3181,"PRAHRAN",12.6454,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2019,null,"Urban",5.7567599999999999,60,1.05,1.05,54.42176870748299,5,4.4061325637670061E-2,0.62322943571120404,null,3.5,"(3-4)",null,8.3316926983844692E-5,null,1.2142857142857142,7.2571595167927161E-2,5.8168805767164731,"(5-6)",null,4.7117628829016756,105472.70926800002,174029.97029220004,33489.526800000007,21918.75,28000,49918.75,4800,null,1.2645400000000001E-2,null,4.046717905350147,4.3513135019777129,4.6788359444232785,5.0310109314985878,5.4096940549981554,5.8168805767164731,6.2547159413792217,6.7255070808805817,7.2317345693880828,7.7760656933596124,8.3613685053378255,8.9907269355706703,9.6674570410803913,10.395124477796482,11.177563287812388,12.018896100755031,12.923555855707097,13.896309158133841,14.942281394880755,15,15,15,15,15,15,15,null,8.553436376236944E-5,1.0100683228682257E-4,1.1969566001881528E-4,1.4231087616510928E-4,1.6972490981212899E-4,2.0301055612561298E-4,2.4348794304159094E-4,2.9278265151171367E-4,3.5289766044595115E-4,4.2630243071484523E-4,5.1604324123333831E-4,6.2587988189913746E-4,7.60455039784288E-4,9.2550424461356265E-4,1.1281161394492215E-3,1.3770552024138295E-3,1.6831619767886433E-3,2.0598495085780138E-3,2.5237192149498589E-3,2.5511739762642317E-3,2.5511739762642317E-3,2.5511739762642317E-3,2.5511739762642317E-3,2.5511739762642317E-3,2.5511739762642317E-3,2.5511739762642317E-3,null,21.848884885352252,53.237132319210716,21.848884885352252,31.388247433858464,0.5,8.3316926983844692E-5]
[null,2183,9000,10523175,10425158,"BC012",3183,"ST KILDA EAST",56.6188,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1997,null,"Urban",0.77328300000000005,80,1.1499999999999999,1,69.565217391304358,27,3.4469744546476576E-2,1.2681205496461043,null,5.5,"(5-6)",null,7.914205332206414E-4,null,1.5,4.5959659395302103E-2,7.5872234529560441,"(7-8)",null,4.5325741472903331,83705.797999999995,167411.59599999999,33489.526800000007,7306.25,84000.000000000015,91306.250000000015,4800,null,5.6618799999999997E-2,null,6.0295200328511873,6.3131014572834747,6.6100203321006861,6.9209039465659519,7.2464090927190439,7.5872234529560441,7.9440670528699027,8.3176937824212409,8.7088929886531208,9.1184911433146603,9.5473535889165877,9.9963863669076112,10.466538131833863,10.958802155525444,11.474218425544203,12.013875842326078,12.578914519659811,13.170528193362184,13.789966743238454,14.438538833656114,15,15,15,15,15,15,null,9.9418358210701086E-4,1.1160825282664696E-3,1.2542003532355463E-3,1.4107813159016677E-3,1.5883876237865338E-3,1.7899451498173777E-3,2.0187957858218263E-3,2.2787574022601199E-3,2.5741925259222865E-3,2.9100870104490128E-3,3.2921401616651984E-3,3.7268679943814899E-3,4.2217215435795428E-3,4.7852224354089107E-3,5.4271182475313755E-3,6.1585605601857498E-3,6.992309025950225E-3,7.9429652756280566E-3,9.0272410392441063E-3,1.0264265505452556E-2,1.142268406909305E-2,1.142268406909305E-2,1.142268406909305E-2,1.142268406909305E-2,1.142268406909305E-2,1.142268406909305E-2,null,235.05773335183784,531.62690580037884,110.79714316031136,420.82976264006749,0.5,3.7304509351328589E-4]
[null,2265,9000,76717257,10425204,"BC015",3183,"ST KILDA EAST",3.2334399999999999,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2011,null,"Urban",1.1567799999999999,80,1.1000000000000001,1,72.72727272727272,13,3.2971060000977603E-2,0.7675716870598952,null,5.5,"(5-6)",null,4.5197192609821316E-5,null,1.5,4.3961413334636802E-2,7.4818342729536376,"(7-8)",null,5.1226328908284939,94602.770976,189205.541952,33489.526800000007,7306.25,84000.000000000015,91306.250000000015,4800,null,3.2334399999999998E-3,null,6.0054711910567686,6.275369277199025,6.5573971321114195,6.8520998922657244,7.1600471936751671,7.4818342729536376,7.818083117858742,8.1694436695425878,8.5365950788341749,8.920247018981657,9.321141057391932,9.7400520890189757,10.177789834171577,10.635200403635594,11.113167934135976,11.612616297299795,12.134510885423541,12.679860477496412,13.249719189086516,13.845188509858914,14.467419432663842,15,15,15,15,15,null,5.6211399211956245E-5,6.2780293748317234E-5,7.0182355441063409E-5,7.8527493070313937E-5,8.7940460702341675E-5,9.856289285211487E-5,1.1055562134507188E-4,1.2410131311621289E-4,1.3940747367277315E-4,1.5670986720464132E-4,1.7627641146244946E-4,1.9841161366024454E-4,2.2346162293856921E-4,2.5181998550514317E-4,2.8393420063723123E-4,3.2031318949108089E-4,3.6153580435774622E-4,4.0826052390296986E-4,4.6123650034162329E-4,5.2131614777813291E-4,5.8946948749684879E-4,6.5233744933428886E-4,6.5233744933428886E-4,6.5233744933428886E-4,6.5233744933428886E-4,6.5233744933428886E-4,null,14.408924607899184,31.421980185626801,6.7918109300319127,24.630169255594886,0.5,2.13042121551428E-5]
[null,2380,9000,62819954,10425231,"BC020",3181,"WINDSOR",197.208,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2010,null,"Urban",2.81412,60,1.05,1,57.142857142857139,14,4.1963167273971487E-2,0.89972795036564557,null,3.5,"(3-4)",null,1.299347156802477E-3,null,1.2142857142857142,6.9115804921835403E-2,5.6778554677671931,"(5-6)",null,4.7773140845614579,88225.558976000015,176451.11795200003,33489.526800000007,14612.5,112000,126612.5,4800,null,0.19720799999999999,null,4.0188451222667574,4.3064348604330078,4.6146046047906584,4.9448270666316336,5.2986803449007596,5.6778554677671931,6.0841644738729013,6.5195490718776634,6.986089919683657,7.4860165676840875,8.0217181135536073,8.5957546194986651,9.2108693465296607,9.8700018642211873,10.576302098610604,11.333145385368322,12.144148600177399,13.013187443407851,13.944414961687315,14.942281394880759,15,15,15,15,15,15,null,1.3132206655124866E-3,1.5379140448121764E-3,1.8068162562910272E-3,2.1291659412270934E-3,2.5162023779237213E-3,2.9816083568622309E-3,3.5420524804000118E-3,4.2178534118312658E-3,5.0337937320318561E-3,6.0201173697436525E-3,7.2137523231799372E-3,8.6598099172958201E-3,1.0413423550120725E-2,1.2542004273965852E-2,1.5128008249221494E-2,1.827233285761206E-2,2.2098485000178747E-2,2.6757697979226679E-2,3.2435213782965128E-2,3.9357997290859287E-2,3.9786160778711353E-2,3.9786160778711353E-2,3.9786160778711353E-2,3.9786160778711353E-2,3.9786160778711353E-2,3.9786160778711353E-2,null,443.53623809909561,1017.7813878793759,443.53623809909561,574.24514978028026,0.5,1.299347156802477E-3]
[null,2475,9000,10524861,10425256,"BC023",3183,"ST KILDA EAST",8.6095699999999997,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1952,null,"Urban",1.6737299999999999,80,1,0.95,84.21052631578948,72,2.8475006364480651E-2,3.8847292010962344,null,6.4098031818087877,"(6-7)",null,1.7637170763044999E-4,null,1.5,2.3620145797732372E-2,7.5622562102733442,"(7-8)",null,0.11916676596638529,4401.4500000000007,4401.4500000000007,33489.526800000007,21918.75,28000,49918.75,4800,null,8.6095700000000004E-3,null,6.7198703230965595,6.880484032202383,7.0449366194877561,7.213319839173157,7.3857276385252071,7.5622562102733442,7.7430040462793315,7.9280719924895271,8.1175633052005978,8.3115837086700513,8.5102414541037295,8.7136473800531871,8.9219149742566533,9.1351604369580564,9.3535027457394708,9.5770637219031389,9.8059680984401059,10.040343589623408,10.280320962264611,10.526034108673484,10.77762012136151,11.035219369530896,11.29897557739177,11.569035904351288,11.845551027119321,12.12867522377662,null,1.9891296944602656E-4,2.1132266509029597E-4,2.2456204878660936E-4,2.3868852087743513E-4,2.5376353625121385E-4,2.6985289455279062E-4,2.870270513463603E-4,3.0536145175231186E-4,3.249368881902548E-4,3.4583988397949797E-4,3.6816310467594203E-4,3.9200579916136573E-4,4.1747427264812969E-4,4.4468239392009252E-4,4.737521392998751E-4,5.0481417601428997E-4,5.3800848782475691E-4,5.7348504599877097E-4,6.1140452892302979E-4,6.5193909389982762E-4,6.9527320492691143E-4,7.4160452053852318E-4,7.9114484608319333E-4,8.4412115513346725E-4,9.0077668506574333E-4,9.6137211221656552E-4,null,16.333735658905454,24.991002812377804,5.2533790303488299,19.737623782028976,0.5,5.6725996413897521E-5]
[null,2576,9000,94936227,129645173,"BC024",3181,"PRAHRAN",2.3965299999999998,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2015,null,"Urban",8.2596000000000007,60,1,1,60,9,3.9964921213306179E-2,0.71643848543661515,null,0.78808233398027672,"(0-1)",null,1.579005132495558E-5,null,1,5.0554941191564499E-2,1.1226948131632308,"(1-2)",null,4.8730203569045214,128561.46400000001,179986.0496,33489.526800000007,21918.75,112000,133918.75,4800,null,2.39653E-3,null,0.87193288266813107,0.91714665879250579,0.96470497953959222,1.0147294204547013,1.0673478613407275,1.1226948131632308,1.1809117619070708,1.2421475302636009,1.3065586580730328,1.3743098024945031,1.445574158926821,1.520533903755914,1.5993806600607889,1.6823159874685145,1.7695518974104596,1.86131139509697,1.9578290495959501,2.0593515934726678,2.1661385535236821,2.2784629142172492,2.3966118155362044,2.5208872870072447,2.6516070197930413,2.789105178820924,2.9337332570242109,3.0858609738799263,null,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,1.5790051342865008E-5,null,5.5611664902141573,5.5611664902141573,5.5611664902141573,0,0.5,1.579005132495558E-5]
[null,2671,9000,10523673,10425295,"BK003",3056,"BRUNSWICK",22.475999999999999,3,"unknown","c (Cu)","0.1in(65.1mm)","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",0.73184000000000005,80,1.05,1.05,72.562358276643991,61,3.3045994228252544E-2,3.7533863807693613,null,10,"(10+)",null,1.4809046648246863E-3,null,1.5,3.2740243426819575E-2,12.575705238299495,"(10+)",null,0.17735510334266474,4679.03478,6550.6486919999998,33489.526800000007,1670,29399.999999999996,31069.999999999996,4800,null,2.2475999999999999E-2,null,10.67671903472114,11.032062692645749,11.39923293463767,11.77862337428078,12.170640725446614,12.575705238299495,12.994251149812817,13.426727149279456,13.873596859315356,14.335339332871907,14.812449566789967,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.7691103116681017E-3,1.9345064287889303E-3,2.1159906721371167E-3,2.3151618237785988E-3,2.5337796612394355E-3,2.7737813073045502E-3,3.0372992493993118E-3,3.3266811996654783E-3,3.6445119844217542E-3,3.9936376710868002E-3,4.3771921620251149E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,4.5344699487967852E-3,null,112.41573299376337,210.55822557509779,11.241381600169181,199.31684397492862,0.5,1.480879411397736E-4]
[null,2730,9000,10534542,10425331,"BK006",3057,"BRUNSWICK EAST",127.375,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1998,null,"Urban",1.3258300000000001,55,1.05,1.05,49.886621315192741,26,4.8066900695640069E-2,1.7447167778538399,null,2.1111073012031465,"(2-3)",null,8.3923747564863252E-4,null,1.0158724716004495,5.4532881377328118E-2,3.0923853986879237,"(3-4)",null,9.6110168235180662E-2,2535.6068780000005,3549.8496292000004,33489.526800000007,21918.75,28000,49918.75,4800,null,0.12737499999999999,null,2.3543822054010985,2.4863387360480855,2.6256910607766124,2.7728536931376833,2.9282643790062495,3.0923853986879237,3.2657049420051227,3.4487385604529401,3.6420307007442929,3.846156324305976,4.06172261754294,4.2893707979580888,4.5297780215000358,4.7836593968123697,5.0517701123759373,5.3349076828715072,5.6339143214447667,5.9496794449301307,6.2831423194853349,6.6352948545064265,7.0071845531338868,7.3999176281263486,7.8146622923703069,8.2526522338137092,8.715190285159812,9.2036522992371275,null,8.392374766005141E-4,8.392374766005141E-4,8.392374766005141E-4,8.392374766005141E-4,8.392374766005141E-4,8.392374766005141E-4,8.392374766005141E-4,8.392374766005141E-4,8.392374766005141E-4,8.392374766005141E-4,8.6883390782808404E-4,9.842673622171528E-4,1.1172641558516694E-3,1.2706581045480801E-3,1.4477564739701773E-3,1.6524208118277794E-3,1.8891617740294589E-3,2.1632503895982931E-3,2.4808486388354892E-3,2.8491627247044012E-3,3.2766230121176795E-3,3.7730953095295367E-3,4.3501289905480932E-3,5.0212484220678085E-3,5.8022953054358414E-3,6.7118308787327682E-3,null,77.006858394689871,77.006858394689871,77.006858394689871,0,0.5,8.3923747564863252E-4]
[null,2868,9000,174169581,174169525,"BQ011",3053,"CARLTON",206.08099999999999,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2020,null,"Urban",1.06219,60,1,1.05,57.142857142857139,4,4.1963167273971487E-2,0.59138117018273439,null,0.59138117018273439,"(0-1)",null,1.3578088182072292E-3,null,1,4.1963167273971473E-2,0.79330117259974609,"(0-1)",null,1.4729012273445221,54401.922000000006,54401.922000000006,33489.526800000007,29225,28000,57225,4800,null,0.20608099999999999,null,0.64315586783235235,0.67071899867442442,0.69946337689340055,0.72943962610578583,0.76070053945717708,0.79330117259974609,0.82729894065437237,0.86275371932819178,0.89972795036564546,0.93828675151874641,0.97849803123023849,1.0204326082316248,1.064164336266697,1.1097702341602256,1.1573306214608805,1.2069292598972758,1.2586535008962643,1.3125944394232827,1.3688470744156935,1.4275104760916655,1.4886879604292564,1.5524872711229825,1.6190207693383305,1.6884056315984026,1.7607640561512037,1.8362234781810185,null,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,1.357808819747286E-3,null,203.55787617495261,203.55787617495261,203.55787617495261,0,0.5,1.3578088182072292E-3]
[null,2963,9000,171126172,10425371,"BQ014",3052,"PARKVILLE",28.858599999999999,1,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2018,null,"Cbd",2.1914799999999999,60,1,1.05,57.142857142857139,6,4.1963167273971487E-2,0.64315586783235235,null,5.5,"(5-6)",null,4.0338701279435808E-4,null,1.5,5.5950889698628652E-2,8.1368597064266499,"(8-9)",null,2.333020780364385,61550.444098,86170.621737199996,33489.526800000007,7306.25,210000,217306.25,4800,null,2.8858599999999998E-2,null,6.1512165276805524,6.5051928720100785,6.8795390491655262,7.2754272563742033,7.6940971458274063,8.1368597064266499,8.6051013689078744,9.1002883471980969,9.6239712295986664,10.177789834171577,10.763478343532626,11.382870735130059,12.037906524012653,12.73063683606969,13.463230830760033,14.237982493441949,15,15,15,15,15,15,15,15,15,15,null,5.328007156058562E-4,6.1377349722625189E-4,7.0808717327378924E-4,8.1802690089173677E-4,9.4627848128855929E-4,1.0959996347143005E-3,1.2709040749361124E-3,1.4753606958303157E-3,1.714510602224751E-3,1.9944052129419422E-3,2.3221692500115989E-3,2.7061931206765351E-3,3.1563600175434779E-3,3.6843140300093658E-3,4.3037767040966027E-3,5.0309208401880115E-3,5.8221415938933471E-3,5.8221415938933471E-3,5.8221415938933471E-3,5.8221415938933471E-3,5.8221415938933471E-3,5.8221415938933471E-3,5.8221415938933471E-3,5.8221415938933471E-3,5.8221415938933471E-3,5.8221415938933471E-3,null,137.86412657940718,374.57584752954108,64.98382823434315,309.59201929519793,0.5,1.901410686143562E-4]
[null,3064,9000,129935093,0,"BQ017",3052,"PARKVILLE",331.24200000000002,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2017,null,"Urban",26.3736,60,1,1.05,57.142857142857139,7,4.1963167273971487E-2,0.67071899867442464,null,0.73779089854186719,"(0-1)",null,2.1824588805401716E-3,null,1,5.5578907246017925E-2,1.0886708199424315,"(1-2)",null,5.9689308997384956,220463.73999999996,220463.73999999996,33489.526800000007,21918.75,28000,49918.75,4800,null,0.33124200000000004,null,0.82453390548657846,0.87165802243604928,0.92147539721699401,0.97413995606116688,1.0298144224586268,1.0886708199424315,1.1508910036087034,1.2166672220143555,1.2862027111886396,1.3597123225938998,1.4374231869758067,1.5195754161542485,1.6064228449232758,1.6982338153524337,1.7952920059128175,1.8978973079897041,2.0063667524900053,2.1210354894075896,2.2422578233731496,2.3704083083882526,2.5058829051261107,2.6491002043748977,2.8005027204038297,2.9605582582482581,3.1297613591384299,3.3086348285380147,null,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,2.1824588830155647E-3,null,673.66398423940495,673.66398423940495,673.66398423940495,0,0.5,2.1824588805401716E-3]
[null,3179,9000,10458747,154073798,"BQ017",3052,"PARKVILLE",52.526299999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1952,null,"Urban",26.3736,80,1,1,80,72,2.9973690909979634E-2,4.327363932082247,null,7.1401504879357081,"(7-8)",null,1.4183314908354709E-3,null,1.5,2.4619268828065029E-2,8.4830387999898669,"(8-9)",null,7.1627170796861952,220463.73999999996,264556.48799999995,33489.526800000007,21918.75,112000,133918.75,4800,null,5.2526299999999998E-2,null,7.500520292933218,7.6874694516472122,7.879078285500916,8.0754629360836105,8.2767424397934093,8.4830387999898669,8.6944770609449709,8.9111853836373616,9.1332951234356852,9.3609409097182237,9.5942607274770069,9.8333960009558972,10.078491679373338,10.329696324781743,10.587162202116739,10.851045371490885,11.121505782787803,11.398707372614036,11.682818163667417,11.974010366582192,12.272460484312592,12.578349419118172,12.891862582215714,13.213190006164211,13.542526460051002,13.880071567548933,null,1.6115579549793859E-3,1.7184706872956049E-3,1.8329177003908888E-3,1.9554464256172181E-3,2.086644819111581E-3,2.2271443976267478E-3,2.3776235035598047E-3,2.5388108165713846E-3,2.7114891305129525E-3,2.8964994158049802E-3,3.0947451889430742E-3,3.3071972124605019E-3,3.5348985504530285E-3,3.7789700066851355E-3,4.0406159743558408E-3,4.3211307288189265E-3,4.6219051969380656E-3,4.9444342393253279E-3,5.2903244844756158E-3,5.6613027567849541E-3,6.0592251436429956E-3,6.486086750237461E-3,6.9440321944187955E-3,7.4353668979676461E-3,7.9625692349069802E-3,8.5283036021290212E-3,null,619.47722000318777,972.738197901783,151.15589070022705,821.58230720155598,0.5,3.4608078050765663E-4]
[null,3255,9000,156689723,10428606,"BQ017",3052,"PARKVILLE",10.958399999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2018,null,"Urban",26.3736,60,1,1,60,6,3.9964921213306179E-2,0.63549080760507037,null,0.69903988836557751,"(0-1)",null,7.2201766069856512E-5,null,1,5.5849951180693691E-2,1.0334494472215547,"(1-2)",null,8.3565032596338931,220463.73999999996,308649.23599999992,33489.526800000007,21918.75,84000.000000000015,105918.75000000001,4800,null,1.09584E-2,null,0.78165049857124058,0.82654772496509898,0.87402380334145591,0.92422686039057267,0.97731353105231811,1.0334494472215547,1.0928097545242759,1.1555796587768496,1.2219550038333375,1.2921428826237882,1.3663622832899616,1.4448447724344469,1.5278352176149279,1.6155925513378022,1.7083905789348302,1.8065188328434167,1.9102834759559009,2.0200082568563285,2.1360355199250742,2.2587272734628714,2.3884663191668163,2.5256574464823514,2.6707286955576408,2.8241326927407839,2.9863480627866643,3.1578809221795425,null,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,7.2201766151749365E-5,null,32.697112202162643,32.697112202162643,32.697112202162643,0,0.5,7.2201766069856512E-5]
[null,3356,9000,10468296,10432519,"BQ021",3053,"CARLTON",24.587700000000002,3,"P/LEAD","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2018,null,"Cbd",3.5425200000000001,80,1,1,80,6,2.9973690909979634E-2,0.59851419592045396,null,8,"(8-9)",null,8.9301335862900584E-4,null,1.5,3.9964921213306179E-2,10.582439645635205,"(10+)",null,1.9370337481726405,51103.397122000002,71544.755970800004,33489.526800000007,1670,373333.33333333337,375003.33333333337,4800,null,2.4587700000000001E-2,null,8.6656885563916912,9.0190256332626646,9.3867697695472412,9.7695084024959495,10.167852921681126,10.582439645635205,11.013930838310745,11.463015766985842,11.930411803304873,12.416865569213345,12.923154129617425,13.450086233673261,13.998503606688969,14.569282294702976,15,15,15,15,15,15,15,15,15,15,15,15,null,1.1031980950803072E-3,1.2272225991294611E-3,1.3659292591852194E-3,1.5211034333316143E-3,1.6947511638361035E-3,1.8891267407067569E-3,2.1067637312901523E-3,2.3505099136893496E-3,2.6235666072364138E-3,2.9295329557470161E-3,3.2724557897104104E-3,3.6568857729342235E-3,4.0879406286068115E-3,4.5713763405409559E-3,4.9604994999123825E-3,4.9604994999123825E-3,4.9604994999123825E-3,4.9604994999123825E-3,4.9604994999123825E-3,4.9604994999123825E-3,4.9604994999123825E-3,4.9604994999123825E-3,4.9604994999123825E-3,4.9604994999123825E-3,4.9604994999123825E-3,4.9604994999123825E-3,null,432.96646794683272,915.9197044439793,78.544338152850045,837.37536629112924,0.5,1.6200132898925131E-4]
[null,3451,9000,10572821,10432537,"BQ025",3053,"CARLTON",52.861499999999999,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1952,null,"Cbd",2.4261599999999999,50,1,1.05,47.61904761904762,72,5.0355800728765783E-2,5.5,null,10,"(10+)",null,3.4829525689459933E-3,null,1.5,2.7738261792166582E-2,12.143000649256233,"(10+)",null,1.5565573563130664,57491.779024000003,57491.779024000003,33489.526800000007,7306.25,46666.666666666672,53972.916666666672,4800,null,5.2861499999999999E-2,null,10.570442011720848,10.867752069040495,11.173424432315311,11.487694304355182,11.810803503413394,12.143000649256233,12.484541354466073,12.835688421125163,13.196712043031448,13.567890013602026,13.94950793962421,14.341859461018663,14.745246476783729,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.0489407228778149E-3,4.3670093035332487E-3,4.7110786036784168E-3,5.0833202828683022E-3,5.4860898116999421E-3,5.921942162943207E-3,6.3936488496409583E-3,6.9042164262317317E-3,7.4569065787712498E-3,8.0552579412195187E-3,8.7031097865927567E-3,9.4046277546356322E-3,1.0164331791638085E-2,1.0664659334326447E-2,1.0664659334326447E-2,1.0664659334326447E-2,1.0664659334326447E-2,1.0664659334326447E-2,1.0664659334326447E-2,1.0664659334326447E-2,1.0664659334326447E-2,1.0664659334326447E-2,1.0664659334326447E-2,1.0664659334326447E-2,1.0664659334326447E-2,1.0664659334326447E-2,null,521.58685393437736,886.83584324038804,52.157795946883425,834.67804729350462,0.5,3.4828931751913788E-4]
[null,3546,9000,188713045,107334911,"BQ027",3053,"CARLTON",20.338699999999999,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2021,null,"Cbd",3.2413400000000001,60,1,1.05,57.142857142857139,3,4.1963167273971487E-2,0.56707841954722293,null,0.73720194541138984,"(0-1)",null,1.3400588220588688E-4,null,1,8.3926334547942974E-2,1.3265623907011126,"(1-2)",null,2.2635327854241378,59717.191268000002,83604.067775200005,33489.526800000007,14612.5,46666.666666666672,61279.166666666672,4800,null,2.0338699999999998E-2,null,0.87193469827675196,0.94827151393752174,1.0312915243796701,1.1215798351266495,1.2197727769743707,1.3265623907011126,1.4427013044082937,1.5690080378664593,1.7063727712502681,1.8557636189191657,2.0182334524598784,2.1949273210779241,2.3870905216353258,2.5960773752102346,2.8233607720336256,3.0705425520735012,3.3393647944265479,3.6317220950822136,3.9496749195899965,4.2954641247364229,4.6715267515770584,5.0805132011291612,5.5253059137751794,6.0090396840251881,6.5351237538118943,7.1072658400266073,null,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.3400588235787931E-4,1.5767908152972945E-4,1.9180738152923773E-4,2.3435502029458592E-4,2.8752183415024188E-4,3.5410217138446312E-4,4.3764893035996404E-4,5.4268345902933578E-4,null,24.546227466304629,24.546227466304629,24.546227466304629,0,0.5,1.3400588220588688E-4]
[null,3612,9000,96239391,10431962,"BQ032",3052,"PARKVILLE",3.8280400000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2014,null,"Urban",4.5155700000000003,60,1,1,60,10,3.9964921213306179E-2,0.74565073770655454,null,0.82021581147721001,"(0-1)",null,2.5221861639112789E-5,null,1,4.9495939193738674E-2,1.1598419962756226,"(1-2)",null,2.1447999983378985,79218.646878000014,79218.646878000014,33489.526800000007,21918.75,28000,49918.75,4800,null,3.82804E-3,null,0.90556528113713552,0.95151486369226179,0.99979598896547806,1.0505269625244085,1.1038320929179746,1.1598419962756226,1.2186939163623185,1.2805320608735593,1.3455079547944362,1.4137808116886079,1.4855179238269667,1.5608950721119508,1.6400969568019583,1.7233176500912926,1.8107610716546072,1.9026414883211136,1.9991840391029163,2.100625286863981,2.2072137979815194,2.3192107514201608,2.4368905787113517,2.5605416364061639,2.6904669126492418,2.8269847696052555,2.9704297235570523,3.1211532645870177,null,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,2.5221861667719979E-5,null,4.2228187036688141,4.2228187036688141,4.2228187036688141,0,0.5,2.5221861639112789E-5]
[null,3743,9000,10458392,10432132,"BQ036",3053,"CARLTON",65.724699999999999,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1975,null,"Urban",5.8697299999999997,80,1,1.05,76.19047619047619,49,3.1472375455478617E-2,2.3373065438314629,null,2.5710371982146092,"(2-3)",null,4.3304126646330661E-4,null,1.081576742602087,3.0897004206446105E-2,3.1918108681773156,"(3-4)",null,2.2131120026685824,58386.975268000002,81741.765375200004,33489.526800000007,29225,28000,57225,4800,null,6.5724699999999997E-2,null,2.734923336567844,2.8207432362607379,2.9092561018166316,3.0005464365402976,3.094701395388582,3.1918108681773156,3.2919675653991907,3.3952671067345461,3.5018081123395541,3.6116922969989615,3.7250245672332789,3.841913121453123,3.9624695532563226,4.0868089579664213,4.2150500425142772,4.3473152387676599,4.4837308204170636,4.6244270235292939,4.7695381708839539,4.9192028002115027,5.0735637964553479,5.2327685281842138,5.3969689882850309,5.5663219390706731,5.7409890619410673,5.9211371117405474,null,4.3304126695447155E-4,4.3304126695447155E-4,4.3304126695447155E-4,4.3304126695447155E-4,4.3304126695447155E-4,4.3304126695447155E-4,4.3304126695447155E-4,4.3304126695447155E-4,4.3304126695447155E-4,4.3304126695447155E-4,4.3304126695447155E-4,4.3304126695447155E-4,4.3304126695447155E-4,4.5462536425310609E-4,4.8786211164904248E-4,5.2386865536022435E-4,5.6288930197376469E-4,6.0519065252385995E-4,6.5106368086493801E-4,7.0082600850044361E-4,7.5482439460764232E-4,8.1343746179736302E-4,8.7707868011952601E-4,9.461996339872544E-4,1.0212935990627421E-3,1.1028994587470172E-3,null,76.759289252138515,76.759289252138515,76.759289252138515,0,0.5,4.3304126646330661E-4]
[null,3844,9000,10454672,10431842,"BQ041",3054,"CARLTON NORTH",212.63200000000001,6,"SWA&S","c (Cu)","0.075in(49.0mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1991,null,"Urban",5.4591000000000003,80,1.05,1,76.19047619047619,33,3.1472375455478617E-2,1.412613040446246,null,5.5,"(5-6)",null,2.9721811627899468E-3,null,1.5,4.1963167273971487E-2,7.3779089854186708,"(7-8)",null,3.8807764263801663,102383.79122,143337.30770799998,33489.526800000007,21918.75,84000.000000000015,105918.75000000001,4800,null,0.21263200000000002,null,5.9815182684712616,6.2378626150194521,6.5051928720100785,6.7839798523550474,7.0747145461558762,7.3779089854186708,7.6940971458274063,8.0238358871636439,8.3677059340289492,8.7263128985972074,9.1002883471980969,9.49029091261011,9.897007454022102,10.321154266706213,10.763478343532626,11.224758690547876,11.70580769893367,12.207472575762486,12.730636836069689,13.276221858870041,13.845188509858911,14.438538833656114,15,15,15,15,null,3.6596990070441077E-3,4.0664701742174625E-3,4.5223221591557602E-3,5.0334147097759706E-3,5.6066991526529143E-3,6.2500216452200082E-3,6.9722400266592609E-3,7.7833560698500337E-3,8.6946651766295849E-3,9.7189258305160637E-3,1.0870551429237445E-2,1.2165827468750365E-2,1.3623157446425038E-2,1.5263341299954618E-2,1.7109890707396283E-2,1.918938615058827E-2,2.1531881298109599E-2,2.4171361005272726E-2,2.714626006905917E-2,3.0500050828690558E-2,3.4281908782708155E-2,3.854746661807365E-2,4.2897909510257966E-2,4.2897909510257966E-2,4.2897909510257966E-2,4.2897909510257966E-2,null,854.63756971810244,1797.1661251240535,402.84316457906834,1394.3229605449851,0.5,1.4009714851589401E-3]
[null,3939,9000,155086159,10433026,"BQ043",3052,"PARKVILLE",48.121499999999997,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2018,null,"Cbd",3.5211100000000002,60,1.05,1.05,54.42176870748299,6,4.4061325637670061E-2,0.65130370375554225,null,5.5,"(5-6)",null,6.7264483156437608E-4,null,1.5,5.8748434183560079E-2,8.2977727176786225,"(8-9)",null,3.1150570143927685,73753.395755999998,115055.29737936,33489.526800000007,7306.25,210000,217306.25,4800,null,4.8121499999999998E-2,null,6.1857295932260197,6.5600183144507529,6.9569546546385688,7.3779089854186708,7.8243345974416894,8.2977727176786225,8.799857830308591,9.3323233195651163,9.897007454022102,10.495859732979493,11.13094761685873,11.804463664843745,12.518733104409394,13.27622185887004,14.07954506066244,14.931476079753919,15,15,15,15,15,15,15,15,15,15,null,9.0103876890573916E-4,1.0455483983662745E-3,1.2151773048819001E-3,1.4144645048744056E-3,1.6487884634707548E-3,1.9245246141080439E-3,2.2492327133869744E-3,2.6318797165726321E-3,3.0831049468478043E-3,3.6155356277639272E-3,4.24416239339324E-3,4.986786232258243E-3,5.864550516191086E-3,6.9025743818090946E-3,8.1307068513122981E-3,9.5844247974338284E-3,9.7083776312966927E-3,9.7083776312966927E-3,9.7083776312966927E-3,9.7083776312966927E-3,9.7083776312966927E-3,9.7083776312966927E-3,9.7083776312966927E-3,9.7083776312966927E-3,9.7083776312966927E-3,9.7083776312966927E-3,null,249.31652936053069,713.32711469469325,117.51818926307496,595.80892543161826,0.5,3.1705881204652139E-4]
[null,3997,9000,10458113,10428695,"BQ047",3051,"NORTH MELBOURNE",119.886,3,"SWA&S","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2010,null,"Cbd",7.6220800000000004,80,1,1,80,14,2.9973690909979634E-2,0.76070053945717719,null,5.5,"(5-6)",null,1.6757727476684392E-3,null,1.5,3.9964921213306179E-2,7.2754272563742033,"(7-8)",null,6.6265810329327914,203961.82366000002,244754.18839200001,33489.526800000007,7306.25,560000.00000000012,567306.25000000012,4800,null,0.11988599999999999,null,5.9576608825192876,6.2005801228680824,6.4534042165637286,6.7165370267159652,6.9903988836557742,7.2754272563742033,7.5720774513386377,7.8808233398027667,8.2021581147721001,8.5365950788341749,8.8846684641119786,9.2469342856503669,9.6239712295986664,10.016381577608296,10.424792168922005,10.849855401691597,11.292250275123644,11.752683474117932,12.231890498131236,12.730636836069689,13.249719189086516,13.789966743238454,14.352242494033803,14.937444624987936,15,15,null,2.0428941917775651E-3,2.258371852795872E-3,2.4985269920494465E-3,2.7662994105186588E-3,3.0649875329878673E-3,3.3982928153239154E-3,3.7703697041215419E-3,4.185881847373874E-3,4.65006534310818E-3,5.1687999123948732E-3,5.7486889952118765E-3,6.3971498939267716E-3,7.1225152314497763E-3,7.9341471514447551E-3,8.8425658686542181E-3,9.8595943809811834E-3,1.099852138438656E-2,1.2274284690187303E-2,1.3703677735676266E-2,1.5305582107299124E-2,1.710122936561552E-2,1.9114495878238661E-2,2.1372234836859683E-2,2.3904650164051279E-2,2.4186664187642433E-2,2.4186664187642433E-2,null,1424.9932976495597,2889.7381739453122,671.68684114654332,2218.0513327987687,0.5,7.8989459474474539E-4]
[null,4136,9000,195906555,10425507,"BQ051",3054,"CARLTON NORTH",95.346000000000004,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1975,null,"Urban",8.64269,80,1.05,1.05,72.562358276643991,49,3.3045994228252544E-2,2.5246603444369748,null,3.5,"(3-4)",null,6.2820754742449081E-4,null,1.2142857142857142,3.2704372253030474E-2,4.4003917641461863,"(4-5)",null,5.4521678523875536,102743.360342,201376.98627031996,33489.526800000007,21918.75,28000,49918.75,4800,null,9.5346E-2,null,3.7365835812580959,3.8608064450929733,3.9891591027793076,4.121778849471383,4.2588075447061247,4.4003917641461863,4.5466829563677171,4.6978376048605686,4.8540173954141812,5.0153893890682451,5.1821262008130899,5.354406184230994,5.5324136222758824,5.7163389243955258,5.9063788302070552,6.1027366199436814,6.3056223318977365,6.5152529870925973,6.7318528214238489,6.9556535255179899,7.1868944925652398,7.4258230743915741,7.6726948460438607,7.9277738791711636,8.1913330244946003,8.4636542036679359,null,6.2820754813701764E-4,6.2820754813701764E-4,6.2820754813701764E-4,6.7243365148266041E-4,7.2473147702936463E-4,7.8166049104781352E-4,8.4365461117350731E-4,9.1118980799671291E-4,9.8478826784666532E-4,1.0650229733462503E-3,1.1525227440457673E-3,1.2479777837549777E-3,1.3521457859440728E-3,1.4658586538218916E-3,1.5900298974733376E-3,1.725662776802648E-3,1.8738592660455264E-3,2.0358299233479895E-3,2.2129047574370015E-3,2.4065451928087385E-3,2.6183572452244462E-3,2.8501060307302038E-3,3.1037317440145485E-3,3.381367255807244E-3,3.6853574943360146E-3,4.0182807927422546E-3,null,181.91964788368168,226.35735867501711,181.91964788368168,44.437710791335434,0.5,6.2820754742449081E-4]
[null,4231,9000,41828766,10425488,"BQ053",3053,"CARLTON",111.154,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Urban",4.7232200000000004,60,1,1.05,57.142857142857139,15,4.1963167273971487E-2,0.93828675151874652,null,1.0321154266706212,"(1-2)",null,7.3236194204709013E-4,null,1,4.831717926092647E-2,1.4474896253927549,"(1-2)",null,2.2200122880481068,74542.389901999995,81996.628892199995,33489.526800000007,21918.75,28000,49918.75,4800,null,0.111154,null,1.1368313409565365,1.1931084522332391,1.2521714765469498,1.3141583262971097,1.3792137410273191,1.4474896253927549,1.5191454038581509,1.594348392954565,1.6732741919641529,1.7561070929451978,1.8430405110548083,1.9342774361740882,2.0300309068903268,2.1305245079429569,2.2359928922948198,2.3466823290477801,2.4628512784820678,2.584770995562073,2.7127261633177815,2.8470155575807903,2.9879527446270817,3.1358668133555372,3.2911031437118403,3.4540242131520418,3.6250104430288745,3.8044610868771458,null,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,7.3236194287775109E-4,null,124.65159527868144,124.65159527868144,124.65159527868144,0,0.5,7.3236194204709013E-4]
[null,4237,9000,10451215,10425475,"BQ053",3053,"CARLTON",136.51499999999999,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1987,null,"Urban",4.7232200000000004,80,1,1.05,76.19047619047619,37,3.1472375455478617E-2,1.6021247408161088,null,2,"(2-3)",null,8.9945832375405732E-4,null,1,3.7467415165402446E-2,2.5997598794835812,"(2-3)",null,2.2200122880481068,74542.389901999995,81996.628892199995,33489.526800000007,21918.75,28000,49918.75,4800,null,0.136515,null,2.1556278156399427,2.2379257358126381,2.3233656397803149,2.412067482727104,2.5041557995062687,2.5997598794835812,2.6990139480558959,2.8020573550997758,2.9090347706147344,3.0200963878357823,3.1353981341004404,3.255101889766264,3.3793757154862418,3.5083940881611504,3.6423381459001374,3.7813959423334538,3.9257627106343755,4.0756411376210027,4.2312416483227597,4.392782701411126,4.5604910959093701,4.734602289611896,4.9153607296602608,5.1030201957399806,5.2978441563799512,5.5001061388547425,null,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,8.9945832477424299E-4,9.384373861104216E-4,1.0222831481008752E-3,1.1146805541247496E-3,1.21655330351243E-3,1.3289283484261677E-3,1.4529476858788927E-3,1.589881515291664E-3,1.7411429211740322E-3,1.908304259274756E-3,null,153.09221916862361,153.09221916862361,153.09221916862361,0,0.5,8.9945832375405732E-4]
[null,4350,9000,10482189,10433222,"BQ057",3053,"CARLTON",29.2651,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1978,null,"Urban",2.0760399999999999,80,1.05,1.05,72.562358276643991,46,3.3045994228252544E-2,2.2863771949798566,null,3.5,"(3-4)",null,1.9281938095077364E-4,null,1.2142857142857142,3.4837266095619421E-2,4.4665836449508038,"(4-5)",null,1.881923038175713,48607.853220000005,69509.230104600021,33489.526800000007,14612.5,42000.000000000007,56612.500000000007,4800,null,2.9265099999999999E-2,null,3.7525570990790422,3.8855897215634716,4.0233385090995757,4.1659706553604474,4.3136592812341998,4.4665836449508038,4.6249293596581698,4.7888886187115665,4.9586604289498153,5.1344508522414047,5.316473255593702,5.5049485701288337,5.7001055592405745,5.9021810962577073,6.1114204519508943,6.3280775922319945,6.5524154864071926,6.7847064263580528,7.0252323570379334,7.274285218684887,7.5321673011664227,7.7991916108862043,8.0756822506980264,8.3619748132882101,8.6584167885038568,8.9653679851213752,null,1.9281938116947367E-4,1.9281938116947367E-4,1.9537131051713369E-4,2.1147981150231897E-4,2.2910713584230698E-4,2.4840502674876996E-4,2.6954092226874019E-4,2.926996141949256E-4,3.1808508480073042E-4,3.4592254063910285E-4,3.7646066473867113E-4,4.0997411085388273E-4,4.4676626600312493E-4,4.8717231038790713E-4,5.3156260695805789E-4,5.8034645640677731E-4,6.3397625728340906E-4,6.9295211524313311E-4,7.5782695025838236E-4,8.2921215594860642E-4,9.077838711008759E-4,9.9428993001776222E-4,1.0895575656121241E-3,1.1945019472498577E-3,1.3101356443088457E-3,1.4375791163727301E-3,null,31.701676777683588,40.840582622863771,31.701676777683588,9.138905845180183,0.5,1.9281938095077364E-4]
[null,4428,9000,10452189,10431897,"BQ061",3052,"PARKVILLE",79.992000000000004,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1985,null,"Cbd",4.4075699999999998,80,1,1.05,76.19047619047619,39,3.1472375455478617E-2,1.7062115795260511,null,5.5,"(5-6)",null,1.1181323393181337E-3,null,1.5,4.0989662782878127E-2,7.3278029113033583,"(7-8)",null,2.039983559144221,75347.22926800001,75347.22926800001,33489.526800000007,7306.25,105000,112306.25,4800,null,7.9992000000000008E-2,null,5.9698835288221916,6.2196714299383675,6.4799107904913633,6.7510389135045497,7.0335113993439222,7.3278029113033583,7.6344079732229826,7.9538418004809497,8.2866411657550358,8.6333653010088476,8.9945968372183476,9.3709427834177745,9.7630355467101797,10.171533994956537,10.59712456392921,11.040522410790183,11.502472615832369,11.983751434503379,12.485167601815633,13.007563691334733,13.551817531029744,14.118843678364509,14.709594957108777,15,15,15,null,1.3700891374800726E-3,1.5185801122361911E-3,1.6845433691909195E-3,1.8701173771347097E-3,2.0777086129449228E-3,2.3100256554802034E-3,2.5701176587863005E-3,2.8614177707101769E-3,3.1877921365028291E-3,3.5535952100397678E-3,3.9637321891489987E-3,4.4237294976195224E-3,4.9398143563632833E-3,5.5190046217223343E-3,6.1692102220887559E-3,6.8993476971413066E-3,7.7194695397048239E-3,8.6409102614510708E-3,9.6764513537128342E-3,1.0840507597341445E-2,1.2149337495058057E-2,1.3621280960943742E-2,1.5277027810024626E-2,1.6138161601003401E-2,1.6138161601003401E-2,1.6138161601003401E-2,null,252.63418192738413,521.93414010141009,119.08200263421656,402.85213746719353,0.5,5.2704442906445861E-4]
[null,4529,9000,10451691,73342550,"BQ065",3053,"CARLTON",58.244199999999999,6,"SWA&S","c (Cu)","0.125in(81.6mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1976,null,"Urban",7.4711600000000002,80,1,1,80,48,2.9973690909979634E-2,2.1076845665459505,null,5.5,"(5-6)",null,8.141404590173173E-4,null,1.5,3.330410101108848E-2,6.9439918196811394,"(6-7)",null,4.3614681491549456,115065.54239,161091.75934600001,33489.526800000007,29225,28000,57225,4800,null,5.8244199999999996E-2,null,5.8788213683610966,6.0779070120344736,6.2837346692907339,6.4965326576836375,6.7165370267159652,6.9439918196811394,7.1791493443720595,7.4222704529574797,7.6736248313363662,7.9334912982912043,8.2021581147720983,8.4799233036547541,8.7670949803270144,9.0639916944706886,9.3709427834177745,9.6882887374730533,10.016381577608296,10.355585245947042,10.706276009473106,11.068842877410612,11.44368803273859,11.831227278318734,12.231890498131236,12.646122134130341,13.074381679248539,13.517144187096303,null,9.6004391003839051E-4,1.0434261322015627E-3,1.1346767380745022E-3,1.2345682536550081E-3,1.3439508877277654E-3,1.4637604622844747E-3,1.5950271605262736E-3,1.7388851772833743E-3,1.8965833655273001E-3,2.06949698241539E-3,2.2591406490921487E-3,2.467182650384312E-3,2.6954607136843263E-3,2.9459994208507535E-3,3.2210294230079371E-3,3.5230086458604439E-3,3.8546456927262451E-3,4.2189256741306256E-3,4.6191387167052672E-3,5.0589114305411124E-3,5.5422416433117015E-3,6.073536741705219E-3,6.6576559962987806E-3,7.2999572853312241E-3,8.0063486762710877E-3,8.7833453720671875E-3,null,208.91355958963351,375.61013560814587,98.473788715285778,277.1363468928601,0.5,3.8375438963041472E-4]
[null,4624,9000,10543563,10428511,"BQ067",3052,"PARKVILLE",0.19806299999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2010,null,"Cbd",18.1325,50,1,1,50,14,4.7957905455967412E-2,0.97849803123023871,null,5.5,"(5-6)",null,2.7685349225218457E-6,null,1.5,6.3943873941289878E-2,8.6051013689078744,"(8-9)",null,5.0798837996508199,187626.59512200003,187626.59512200003,33489.526800000007,7306.25,97999.999999999985,105306.24999999999,4800,null,1.9806299999999998E-4,null,6.2503398615694783,6.6630658339761002,7.1030451609317034,7.572077451338636,8.0720811468908416,8.6051013689078744,9.173318283315508,9.7790560179874504,10.424792168922004,11.113167934135973,11.846998916725555,12.629286641281059,13.463230830760029,14.352242494033801,15,15,15,15,15,15,15,15,15,15,15,15,null,3.8069864929485476E-6,4.4778083681834008E-6,5.2766801975333054E-6,6.2290070125571347E-6,7.3653517716115954E-6,8.7224977578285585E-6,1.034473183419487E-5,1.2285394744584669E-5,1.4608754346990137E-5,1.7392269403734678E-5,2.0729325763466418E-5,2.4732543972378545E-5,2.9537778178549379E-5,3.5308951407945368E-5,3.9958654630207219E-5,3.9958654630207219E-5,3.9958654630207219E-5,3.9958654630207219E-5,3.9958654630207219E-5,3.9958654630207219E-5,3.9958654630207219E-5,3.9958654630207219E-5,3.9958654630207219E-5,3.9958654630207219E-5,3.9958654630207219E-5,3.9958654630207219E-5,null,0.91700070378657617,2.8890863931554369,0.4322387389972388,2.4568476541581981,0.5,1.3049805074731705E-6]
[null,4719,9000,152070881,98327835,"BQ067",3004,"MELBOURNE",21.612500000000001,3,"plysws Hsl","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2010,null,"Cbd",18.1325,80,1,1,80,14,2.9973690909979634E-2,0.76070053945717719,null,5.5,"(5-6)",null,3.0210064985890044E-4,null,1.5,3.9964921213306179E-2,7.2754272563742033,"(7-8)",null,6.6038489395460651,187626.59512200003,243914.57365860004,33489.526800000007,7306.25,560000.00000000012,567306.25000000012,4800,null,2.16125E-2,null,5.9576608825192876,6.2005801228680824,6.4534042165637286,6.7165370267159652,6.9903988836557742,7.2754272563742033,7.5720774513386377,7.8808233398027667,8.2021581147721001,8.5365950788341749,8.8846684641119786,9.2469342856503669,9.6239712295986664,10.016381577608296,10.424792168922005,10.849855401691597,11.292250275123644,11.752683474117932,12.231890498131236,12.730636836069689,13.249719189086516,13.789966743238454,14.352242494033803,14.937444624987936,15,15,null,3.6828362544244221E-4,4.0712895307667941E-4,4.5042302366972512E-4,4.9869581110250163E-4,5.5254194031580247E-4,6.1262869285144336E-4,6.797050133487383E-4,7.546116429471986E-4,8.3829252146143461E-4,9.3180761812583794E-4,1.0363473709108376E-3,1.1532489371777553E-3,1.2840144840907889E-3,1.4303317761089685E-3,1.5940973494510558E-3,1.7774426001280869E-3,1.9827631534962758E-3,2.2127519298890037E-3,2.4704363734072642E-3,2.759220370134981E-3,3.0829314487460209E-3,3.4458739316386654E-3,3.8528887894468903E-3,4.3094210472495393E-3,4.3602612461456887E-3,4.3602612461456887E-3,null,256.63762893540536,520.43441497493552,120.96907303584641,399.46534193908911,0.5,1.4239858639808494E-4]
[null,4879,9000,84041558,0,"CL011",3123,"HAWTHORN EAST",3.6629333333333327,1,"unknown","c (Cu)","240mm","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2013,null,"Urban",1.2181500000000001,50,1.3,1,38.46153846153846,11,6.2345277092757639E-2,0.99267780630216251,null,8,"(8-9)",null,1.3303596507335534E-4,null,1.5,8.3127036123676848E-2,14.315327187314599,"(10+)",null,3.8915329483063639,95823.068098000003,143734.602147,33489.526800000007,1670,112000,113670,4800,null,3.6629333333333329E-3,null,9.4469847255377459,10.265847919706811,11.155690050567934,12.122663561520461,13.173454188818583,14.315327187314599,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.0701474310154719E-4,2.5912877492532374E-4,3.2502838060033331E-4,4.0845571302518258E-4,5.1418466380744867E-4,6.4830809601043289E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,7.3898652449039129E-4,null,39.337953810989319,191.7008975216616,7.1362883158678194,184.56460920579377,0.5,2.4134020994197428E-5]
[null,4916,9000,10447789,10425815,"CL013",3122,"HAWTHORN",27.2319,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2018,null,"Urban",4.1338999999999997,80,1.1000000000000001,1,72.72727272727272,6,3.2971060000977603E-2,0.60937537578702028,null,2,"(2-3)",null,1.7942320716872223E-4,null,1,6.5942120001955207E-2,3.1732046903989852,"(3-4)",null,5.1620267755066251,95330.281755999997,190660.56351199999,33489.526800000007,21918.75,28000,49918.75,4800,null,2.72319E-2,null,2.2819524644360092,2.4375015031480811,2.6036535249727879,2.7811312810876205,2.9707067889245775,3.1732046903989852,3.3895058390516115,3.6205511317079337,3.8673456013220342,4.130962788808751,4.4125494128812877,4.7133303582077888,5.0346140035850597,5.3777979133066607,5.7443749164824851,6.1359396007544813,6.5541952486558008,7.0009612467860949,7.4781810000324427,7.9879303852622625,8.532426781261286,9.1140387141962496,9.7352961605594981,10.398901552412665,11.107741532801583,11.864899512477761,null,1.7942320737222801E-4,1.7942320737222801E-4,1.7942320737222801E-4,1.7942320737222801E-4,1.7942320737222801E-4,1.7942320737222801E-4,1.7942320737222801E-4,1.7942320737222801E-4,1.7942320737222801E-4,1.9303161923463742E-4,2.246871756745562E-4,2.6228134688257399E-4,3.0699532567184497E-4,3.6025351304663951E-4,4.2377467852037414E-4,4.9963403065827084E-4,5.903385452874951E-4,6.9891840683057496E-4,8.2903803658696418E-4,9.8513093454454534E-4,1.1725634777211271E-3,1.3978339337750647E-3,1.6688143071242516E-3,1.9950442889938099E-3,2.3880885971451649E-3,2.8619714440665271E-3,null,50.035541708201293,50.035541708201293,50.035541708201293,0,0.5,1.7942320716872223E-4]
[null,5017,9000,47006661,54007931,"CL016",3122,"HAWTHORN",4.4755500000000001,3,"xlpe","c (Cu)","95mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2010,null,"Urban",2.9632200000000002,60,1.05,1,57.142857142857139,14,4.1963167273971487E-2,0.89972795036564557,null,3.5,"(3-4)",null,2.9488119993242291E-5,null,1.2142857142857142,6.9115804921835403E-2,5.6778554677671931,"(5-6)",null,2.8304569696846471,69695.68922,104543.53383,33489.526800000007,21918.75,28000,49918.75,4800,null,4.47555E-3,null,4.0188451222667574,4.3064348604330078,4.6146046047906584,4.9448270666316336,5.2986803449007596,5.6778554677671931,6.0841644738729013,6.5195490718776634,6.986089919683657,7.4860165676840875,8.0217181135536073,8.5957546194986651,9.2108693465296607,9.8700018642211873,10.576302098610604,11.333145385368322,12.144148600177399,13.013187443407851,13.944414961687315,14.942281394880759,15,15,15,15,15,15,null,2.9802973254302108E-5,3.4902292012794288E-5,4.1004911037297206E-5,4.8320497283370439E-5,5.7104121295872944E-5,6.7666308068408768E-5,8.0385344299695115E-5,9.5722353237806887E-5,1.142397648036346E-4,1.3662395183844573E-4,1.6371297924023352E-4,1.9653062895700634E-4,2.3632812953705126E-4,2.8463534556583846E-4,3.4332358382927294E-4,4.1468266663059132E-4,5.015155295046347E-4,6.072543466336455E-4,7.3610310457156711E-4,8.9321267278764189E-4,9.0292965738287276E-4,9.0292965738287276E-4,9.0292965738287276E-4,9.0292965738287276E-4,9.0292965738287276E-4,9.0292965738287276E-4,null,5.6838885207721557,13.042803384039736,5.6838885207721557,7.3589148632675805,0.5,2.9488119993242291E-5]
[null,5112,9000,106631347,0,"CL023",3124,"CAMBERWELL",0.100409,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2014,null,"Urban",2.3835999999999999,60,1.3,1.05,43.956043956043949,10,5.4552117456162938E-2,0.86275371932819189,null,1.1215798351266495,"(1-2)",null,6.6156620759492467E-7,null,1,8.0788543902912041E-2,1.9743871882796709,"(1-2)",null,3.155195145839218,77691.871901999999,116537.80785300001,33489.526800000007,14612.5,28000,42612.5,4800,null,1.0040899999999999E-4,null,1.3182635079746807,1.4291843403568176,1.5494382317077553,1.6798104807657421,1.8211524625801641,1.9743871882796709,2.1405153326482198,2.320621768871157,2.5158826531254439,2.7275731052788186,2.9570755358554419,3.2058886736459775,3.475637352915423,3.7680831241225166,4.0851357574423037,4.4288657142137646,4.8015176677553111,5.2055251618436511,5.6435265025808654,6.1183819874290002,6.6331925839235915,7.1913201800444959,7.7964095384858085,8.452412098193685,9.1636117786042366,9.9346529550918898,null,6.6156620834528776E-7,6.6156620834528776E-7,6.6156620834528776E-7,6.6156620834528776E-7,6.6156620834528776E-7,6.6156620834528776E-7,6.6156620834528776E-7,6.6156620834528776E-7,6.6156620834528776E-7,6.6156620834528776E-7,6.6156620834528776E-7,6.6156620834528776E-7,6.6156620834528776E-7,6.6156620834528776E-7,6.938945496077065E-7,8.3560594561566257E-7,1.0105651849025568E-6,1.2270560591811198E-6,1.495500542656567E-6,1.8290228235339885E-6,2.2441641906615365E-6,2.7617894836610089E-6,3.4082368635569117E-6,4.2167767194889285E-6,5.2294634175264524E-6,6.4994863666463481E-6,null,0.13061952263955423,0.13061952263955423,0.13061952263955423,0,0.5,6.6156620759492467E-7]
[null,5264,9000,84523631,75159295,"CL028",3122,"HAWTHORN",46.683900000000001,3,"xlpe","c (Cu)","95mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2007,null,"Urban",4.1482299999999999,60,1.05,1,57.142857142857139,17,4.1963167273971487E-2,1.0204326082316251,null,1.0204326082316251,"(1-2)",null,3.0758687646267473E-4,null,1,4.1963167273971487E-2,1.368847074415694,"(1-2)",null,2.791604631754073,68739.009609999994,103108.51441499998,33489.526800000007,29225,28000,57225,4800,null,4.66839E-2,null,1.109770234160226,1.1573306214608809,1.2069292598972765,1.2586535008962647,1.3125944394232834,1.368847074415694,1.4275104760916659,1.4886879604292569,1.5524872711229831,1.6190207693383312,1.6884056315984035,1.7607640561512043,1.8362234781810196,1.9149167942429064,1.9969825963155652,2.0825654158847944,2.171815978487404,2.2648914691638815,2.3619558092873083,2.4631799452560856,2.5687421495588829,2.6788283347420574,2.7936323808324719,2.9133564767923752,3.0382114766076893,3.168417270636847,null,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,3.0758687681154659E-4,null,61.093840840838951,61.093840840838951,61.093840840838951,0,0.5,3.0758687646267473E-4]
[null,5309,9000,10531747,10425773,"CL033",3122,"HAWTHORN",0.249808,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2003,null,"Urban",1.3246500000000001,50,1.1499999999999999,0.95,45.766590389016024,21,5.2394011710644395E-2,1.502495008607674,null,5.5,"(5-6)",null,3.491829225677372E-6,null,1.5,6.9858682280859188E-2,8.9688626055564065,"(8-9)",null,4.4074299763430744,81394.684634000005,162789.36926800001,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,2.4980800000000002E-4,null,6.324718051614358,6.7823533200536756,7.2731015331666402,7.7993586319581913,8.3636939196442022,8.9688626055564065,9.6178192566819867,10.313732222511199,11.059999103618317,11.860263339496953,12.718431996635163,13.638694843675705,14.625544806790556,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.9472114955983438E-6,5.9098127751437796E-6,7.0752019857357823E-6,8.4877725899738133E-6,1.0201861559481831E-5,1.2284008594351254E-5,1.4815733355910839E-5,1.7896950190272472E-5,2.165016748265805E-5,2.6225652865663861E-5,3.1807787501003185E-5,3.8622884403890377E-5,4.6948809550345066E-5,5.0398063221615376E-5,5.0398063221615376E-5,5.0398063221615376E-5,5.0398063221615376E-5,5.0398063221615376E-5,5.0398063221615376E-5,5.0398063221615376E-5,5.0398063221615376E-5,5.0398063221615376E-5,5.0398063221615376E-5,5.0398063221615376E-5,5.0398063221615376E-5,5.0398063221615376E-5,null,0.89003722616394887,3.1310880963741523,0.41952919633444785,2.7115589000397042,0.5,1.6459135255492333E-6]
[null,5404,9000,112139527,10425741,"CL037",3123,"HAWTHORN EAST",197.43299999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2014,null,"Urban",2.7366600000000001,60,1.3,1.05,43.956043956043949,10,5.4552117456162938E-2,0.86275371932819189,null,3.5,"(3-4)",null,1.3008296175052911E-3,null,1.2142857142857142,8.9850546398386022E-2,6.56476553868678,"(6-7)",null,3.0199130608886455,74360.756732000009,111541.13509800001,33489.526800000007,14612.5,28000,42612.5,4800,null,0.197433,null,4.189008458970358,4.5828203598362753,5.0136548198072042,5.4849923580844973,6.0006407001513971,6.56476553868678,7.181924186336003,7.8571023922045784,8.5957546194986651,9.4038481096974884,10.287911089232413,11.255085508112916,12.313184736551293,13.47075668569134,14.737152862365164,15,15,15,15,15,15,15,15,15,15,15,null,1.4448370505881702E-3,1.7797159205773113E-3,2.2035099198828845E-3,2.7412685181012714E-3,3.4253475586786537E-3,4.2975862295641489E-3,5.4121414696819414E-3,6.8391800773016202E-3,8.6696901312394298E-3,1.1021753539019297E-2,1.4048726398337392E-2,1.794991100311864E-2,2.2984482693682397E-2,2.9489669364405779E-2,3.7904488344986387E-2,3.9831553897526052E-2,3.9831553897526052E-2,3.9831553897526052E-2,3.9831553897526052E-2,3.9831553897526052E-2,3.9831553897526052E-2,3.9831553897526052E-2,3.9831553897526052E-2,3.9831553897526052E-2,3.9831553897526052E-2,3.9831553897526052E-2,null,250.33576468328417,827.04108160858061,250.33576468328417,576.70531692529642,0.5,1.3008296175052911E-3]
[null,5505,9000,10577928,10425874,"CL038",3123,"HAWTHORN EAST",8.1699400000000004,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,1979,null,"Urban",5.3354299999999997,50,1.1499999999999999,1,43.478260869565219,45,5.5151591274362526E-2,5.5,null,7.663333333333334,"(7-8)",null,2.651032993330586E-4,null,1.5,4.0438433046917424E-2,10.170751299632506,"(10+)",null,5.6891855925572301,105065.64361,210131.28722,33489.526800000007,21918.75,112000,133918.75,4800,null,8.1699400000000005E-3,null,8.3088724704415178,8.6517563731198184,9.0087901344142125,9.3805576793713179,9.7676670299894788,10.170751299632506,10.590469728480057,11.027508761708194,11.4825831721634,11.956437229366225,12.449845916756438,12.963616199170474,13.498588342624133,14.055637288559014,14.635674084800232,15,15,15,15,15,15,15,15,15,15,15,null,3.2789733177310162E-4,3.650031771838013E-4,4.0654287303620195E-4,4.5306129495098686E-4,5.0517143162749298E-4,5.6356299223316714E-4,6.2901210918254178E-4,7.0239227635108083E-4,7.8468668072833616E-4,8.7700210578163876E-4,9.80584607672793E-4,1.0968371912812313E-3,1.2273397421159766E-3,1.3738715030726823E-3,1.5384364220928837E-3,1.6482624761288845E-3,1.6482624761288845E-3,1.6482624761288845E-3,1.6482624761288845E-3,1.6482624761288845E-3,1.6482624761288845E-3,1.6482624761288845E-3,1.6482624761288845E-3,1.6482624761288845E-3,1.6482624761288845E-3,1.6482624761288845E-3,null,101.35947988726518,215.4724285038422,20.581109317855166,194.89131918598702,0.5,5.3829399974883525E-5]
[null,5600,9000,10538039,10425906,"CW005",3065,"FITZROY",0.69319399999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",2.9626899999999998,80,1.1000000000000001,0.95,76.555023923444978,61,3.1322507000928715E-2,3.3788173320230985,null,6.0706084732015011,"(6-7)",null,1.2380968923436079E-5,null,1.5,2.7285311730157899E-2,7.3482046998179893,"(7-8)",null,3.9669800759900378,73260.628976000007,146521.25795200001,33489.526800000007,21918.75,28000,49918.75,4800,null,6.9319399999999995E-4,null,6.4110910445697886,6.5884280074374821,6.7706702817694051,6.9579535532126533,7.1504172606102152,7.3482046998179893,7.55146313039348,7.760343885235609,7.9750024832572688,8.1955987451745038,8.4222969124985418,8.6552657698192501,8.8946787704710708,9.1407141656749982,9.3935551372527613,9.6533899340119778,9.9204120119038901,10.194820178057967,10.476818738800667,10.766617651768517,11.064432682228823,11.37048556372431,11.685004163161413,12.008222650464997,12.340381672925956,12.681728534371395,null,1.420768874927975E-5,1.5227883467869383E-5,1.6326944038429985E-5,1.7511190830608926E-5,1.8787461919412444E-5,2.0163156082601071E-5,2.1646279401604276E-5,2.3245495769764978E-5,2.4970181637440318E-5,2.6830485351382869E-5,2.8837391476092613E-5,3.1002790517664728E-5,3.3339554506281604E-5,3.586161893214432E-5,3.8584071571569169E-5,4.1523248785464339E-5,4.4696839921757674E-5,4.812400050689226E-5,5.1825474969604791E-5,5.5823729703232602E-5,6.0143097341186994E-5,6.4809933194428927E-5,6.9852784880294595E-5,7.5302576259366131E-5,8.1192806891863619E-5,8.7559768327866546E-5,null,2.9061790751771213,4.7328882410327626,1.072070151834208,3.6608180891985547,0.5,4.5672571752288764E-6]
[null,5697,9000,10435142,10425971,"CW007",3065,"FITZROY",9.51492,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2020,null,"Urban",2.3973399999999998,80,1.05,1.05,72.562358276643991,4,3.3045994228252544E-2,0.57065913808312152,null,3.5,"(3-4)",null,6.2691088846309609E-5,null,1.2142857142857142,5.4428696375945371E-2,5.1231210997757852,"(5-6)",null,3.0065337367028357,61014.816976000002,111046.96689631999,33489.526800000007,14612.5,42000.000000000007,56612.500000000007,4800,null,9.5149199999999996E-3,null,3.9025116600622729,4.1208071634152486,4.3513135019777129,4.5947137154560416,4.8517290508726925,5.1231210997757852,5.4096940549981554,5.7122970936531585,6.0318268934285308,6.3692302896346522,6.7255070808805817,7.1017129916917234,7.4989628008479565,7.9184336447121932,8.3613685053378255,8.8290798936910662,9.3229537389023758,9.8444534950716438,10.395124477796482,10.97659844327368,11.590598423542717,12.238943832199121,12.923555855707097,13.646463146286946,14.409807833246571,15,null,6.2691088917415219E-5,6.7068525857866897E-5,7.6001702489643163E-5,8.6294175363661984E-5,9.816510065313892E-5,1.1187020418719903E-4,1.2770801547358108E-4,1.4602717912930263E-4,1.6723503160212406E-4,1.9180766402284976E-4,2.2030173078920671E-4,2.5336830907079762E-4,2.9176916804711739E-4,3.3639586976583284E-4,3.882921977063529E-4,4.4868049641955598E-4,5.1899260830149351E-4,6.0090621436937556E-4,6.963875280464421E-4,8.0774145819980671E-4,9.3767055445108274E-4,1.0893442793184166E-3,1.2664804242005629E-3,1.4734408068176933E-3,1.7153437650008784E-3,1.9196084180995506E-3,null,12.911166661624055,23.039555950823516,12.911166661624055,10.128389289199461,0.5,6.2691088846309609E-5]
[null,5797,9000,10438863,10425992,"CW009",3067,"ABBOTSFORD",81.273200000000003,3,"plyswsH","c (Cu)","150mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",3.8508399999999998,80,1.1499999999999999,1,69.565217391304358,61,3.4469744546476576E-2,4.0939375650765806,null,4.9536644537426637,"(4-5)",null,8.812335179488787E-4,null,1.4219520648203805,2.6438773433080636E-2,5.9607660840860524,"(5-6)",null,3.2224208259313523,59510.401365999998,119020.802732,100468.58040000002,21918.75,84000.000000000015,105918.75000000001,4800,null,8.1273200000000004E-2,null,5.2226510828503798,5.3625731043981757,5.5062438297753946,5.6537636919249374,5.8052358145266858,5.9607660840860524,6.1204632239538883,6.2844388703294785,6.4528076502997722,6.6256872619693796,6.8031985567373727,6.9854656237783921,7.1726158767871109,7.3647801430467155,7.5620927548836416,7.7646916435725206,7.9727184357569589,8.1863185524535638,8.4056413107084342,8.630840027977154,8.8620721293012767,9.0994992573562214,9.3432873854474927,9.5936069335342324,9.8506328873612006,10.11454492078246,null,1.0011554623760204E-3,1.0677475414312019E-3,1.1392128692348106E-3,1.2159242317718228E-3,1.2982837036772232E-3,1.3867249885030275E-3,1.4817159480472659E-3,1.5837613361299524E-3,1.6934057534590636E-3,1.8112368415907868E-3,1.9378887354611887E-3,2.0740457955602063E-3,2.220446642543436E-3,2.3778885189433109E-3,2.5472320046605584E-3,2.7294061151019616E-3,2.9254138131949996E-3,3.1363379690686364E-3,3.3633478039585486E-3,3.6077058578913579E-3,3.8707755239450743E-3,4.1540291953919527E-3,4.459057075827339E-3,4.7875767064975523E-3,5.1414432694871703E-3,5.522660730238914E-3,null,290.99047481524406,457.90786910170971,176.82179597023173,281.08607313147797,0.5,5.3548588974199366E-4]
[null,5892,9000,10435489,10426013,"CW011",3068,"CLIFTON HILL",185.27,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.0102900000000004,80,1.1000000000000001,1,72.72727272727272,61,3.2971060000977603E-2,3.7362688489941864,null,4.7948783562092068,"(4-5)",null,1.8585221335060515E-3,null,1.3992683366013152,2.648568635522508E-2,5.7715931039630215,"(5-6)",null,3.0709084922711938,75616.441512000005,113424.66226800001,33489.526800000007,21918.75,28000,49918.75,4800,null,0.18527000000000002,null,5.0557171499777658,5.1914103198733841,5.3307454332975102,5.4738202383731682,5.6207351067389579,5.7715931039630215,5.9265000618469053,6.0855646526700138,6.2488984654267572,6.4166160841098661,6.5888351680947981,6.7656765346816226,6.9472642438522971,7.1337256853027853,7.3251916678110804,7.521796511003827,7.7236781395859166,7.9309781800991646,8.1438420602779384,8.3624191110714623,8.5868626714043383,8.8173301957488004,9.053983364584159,9.2969881978209301,9.5465151712692027,9.8027393362329853,null,2.1097625893143628E-3,2.249244533677283E-3,2.3989129262211224E-3,2.5595465403672542E-3,2.731985352620593E-3,2.9171354368942685E-3,3.1159742546875537E-3,3.3295563733744711E-3,3.5590196475022316E-3,3.8055919008574629E-3,4.070598150151857E-3,4.3554684145269314E-3,4.6617461587007587E-3,4.9910974215007196E-3,5.3453206857698287E-3,5.7263575502268446E-3,6.1363042688306205E-3,6.5774242285784436E-3,7.0521614424899313E-3,7.5631551408289486E-3,8.1132555504353845E-3,8.7055409594195363E-3,9.3433361724600712E-3,1.0030232470592584E-2,1.0770109198733707E-2,1.1567157114314316E-2,null,374.73928010175507,588.19059113326693,246.13153141838285,342.05905971488409,0.5,1.2206910862682799E-3]
[null,5987,9000,10515672,10426062,"CW013",3065,"FITZROY",3.49701,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",1.18384,80,1.05,0.95,80.200501253132842,61,2.989875668270468E-2,3.0977528981651039,null,8.7356631728255927,"(8-9)",null,1.602966295354647E-4,null,1.5,3.1262962214153089E-2,10.872694967901662,"(10+)",null,1.3257491579843668,31796.642098000004,48966.828830920007,33489.526800000007,1670,78399.999999999985,80069.999999999985,4800,null,3.49701E-3,null,9.2993061185155241,9.5946221488354357,9.8993164657342003,10.21368689340734,10.538040713988211,10.872694967901662,11.217976763755971,11.574223598075937,11.941783685189668,12.321016297591536,12.71229211711392,13.115993597251071,13.532515336989206,13.96226446650823,14.405661045132121,14.863138471916919,15,15,15,15,15,15,15,15,15,15,null,1.8944939891753551E-4,2.060577807288735E-4,2.2419186308338237E-4,2.4399530342347203E-4,2.6562549224383989E-4,2.8925487868053807E-4,3.1507242486341404E-4,3.4328520159164759E-4,3.7412013912056395E-4,4.0782594819672465E-4,4.4467522795929462E-4,4.8496677895185135E-4,5.29028141274329E-4,5.7721837986536529E-4,6.2993114105810077E-4,6.8759800691630974E-4,7.0551195744980632E-4,7.0551195744980632E-4,7.0551195744980632E-4,7.0551195744980632E-4,7.0551195744980632E-4,7.0551195744980632E-4,7.0551195744980632E-4,7.0551195744980632E-4,7.0551195744980632E-4,7.0551195744980632E-4,null,26.821850840088999,48.399964643182031,3.8553330221996527,44.544631620982379,0.5,2.3040799565990375E-5]
[null,6050,9000,10508498,10426076,"CW014",3066,"COLLINGWOOD",3.74993,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1963,null,"Urban",3.0207799999999998,80,1.1499999999999999,0.95,73.226544622425649,61,3.274625731915274E-2,3.6853832240596005,null,9.2380272816427329,"(9-10)",null,1.9958099338041006E-4,null,1.5,3.1874049680458531E-2,11.547243066856325,"(10+)",null,7.9461122491432556,177873.54922000002,293491.35621300002,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,3.7499299999999998E-3,null,9.8461101106679383,10.165000682712694,10.494219312822617,10.83410050064351,11.184989579417607,11.547243066856325,11.921229027376917,12.307327446071005,12.705930614785055,13.117443530704996,13.542284307849984,13.980884601893418,14.433690048742829,14.901160717324258,15,15,15,15,15,15,15,15,15,15,15,15,null,2.3693111775300698E-4,2.5827412021618441E-4,2.8162551010421481E-4,3.0717872801792727E-4,3.3514611477679623E-4,3.657607750583604E-4,3.9927862590083039E-4,4.359806484785085E-4,4.7617536339773737E-4,5.2020155178300316E-4,5.6843124664697313E-4,6.2127302148490477E-4,6.7917560572527318E-4,7.4263185962918326E-4,7.565378579414277E-4,7.565378579414277E-4,7.565378579414277E-4,7.565378579414277E-4,7.565378579414277E-4,7.565378579414277E-4,7.565378579414277E-4,7.565378579414277E-4,7.565378579414277E-4,7.565378579414277E-4,7.565378579414277E-4,7.565378579414277E-4,null,79.410709260017896,145.53150599151877,9.8306838045956013,135.70082218692318,0.5,2.4707217170238091E-5]
[null,6184,9000,10434817,10426122,"CW015",3066,"COLLINGWOOD",10.0037,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1963,null,"Urban",4.5708299999999999,80,1.05,1,76.19047619047619,61,3.1472375455478617E-2,3.409848022854058,null,8,"(8-9)",null,3.6332954020575265E-4,null,1.5,3.0301516090052254E-2,9.8902770096808155,"(9-10)",null,5.1097689178869334,122552.21322000001,188730.40835880002,33489.526800000007,1670,112000,113670,4800,null,1.0003700000000001E-2,null,8.4998164900721562,8.761315719413016,9.0308600456128172,9.3086969783243934,9.5950816419042013,9.8902770096808155,10.194554145430741,10.508192452283314,10.83147992928321,11.164713435846185,11.508198964350877,11.862251921116945,12.227197416027611,12.603370561062489,12.991116778014892,13.390792115676112,13.802763576778002,14.227409454994003,14.665119682308125,15,15,15,15,15,15,15,null,4.2639057377010241E-4,4.6214514024728564E-4,5.0105835157122003E-4,5.4341690161356724E-4,5.8953394038100174E-4,6.3975154130541502E-4,6.9444340022310844E-4,7.5401778789848067E-4,8.1892078001554011E-4,8.8963979082446842E-4,9.6670743910896699E-4,1.050705777853665E-3,1.142270921961741E-3,1.2420981116255507E-3,1.3509472525142171E-3,1.4696489778410916E-3,1.5991112816429274E-3,1.7403267772764302E-3,1.8943806402553168E-3,2.0182184119406656E-3,2.0182184119406656E-3,2.0182184119406656E-3,2.0182184119406656E-3,2.0182184119406656E-3,2.0182184119406656E-3,2.0182184119406656E-3,null,123.7827174939745,217.9569108778727,22.455391676011573,195.50151920186113,0.5,6.5911520589960557E-5]
[null,6285,9000,10608806,10433487,"DA005",3008,"DOCKLANDS",2.8141699999999994,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2008,null,"Urban",4.0488400000000002,60,1.05,1,57.142857142857139,16,4.1963167273971487E-2,0.97849803123023871,null,3.5,"(3-4)",null,1.8541761937947883E-5,null,1.2142857142857142,6.9115804921835403E-2,5.6778554677671931,"(5-6)",null,5.0480457234910405,133179.03497600002,186450.64896640001,33489.526800000007,29225,28000,57225,4800,null,2.8141699999999995E-3,null,4.0188451222667574,4.3064348604330078,4.6146046047906584,4.9448270666316336,5.2986803449007596,5.6778554677671931,6.0841644738729013,6.5195490718776634,6.986089919683657,7.4860165676840875,8.0217181135536073,8.5957546194986651,9.2108693465296607,9.8700018642211873,10.576302098610604,11.333145385368322,12.144148600177399,13.013187443407851,13.944414961687315,14.942281394880759,15,15,15,15,15,15,null,1.8739737740179274E-5,2.1946125752956686E-5,2.5783376455146445E-5,3.0383325812457146E-5,3.590635900106283E-5,4.2547730262621103E-5,5.0545301553523686E-5,6.0189021418873425E-5,7.1832538775668759E-5,8.5907436302845174E-5,1.0294067875199424E-4,1.2357600743862507E-4,1.4860017926272379E-4,1.7897515398800496E-4,2.1587758597375181E-4,2.6074728691486207E-4,3.1534670770431733E-4,3.8183395664577674E-4,4.6285244803256952E-4,5.6164098432121142E-4,5.6775090299899654E-4,5.6775090299899654E-4,5.6775090299899654E-4,5.6775090299899654E-4,5.6775090299899654E-4,5.6775090299899654E-4,null,5.228131163852221,11.9969782283541,5.228131163852221,6.7688470645018795,0.5,1.8541761937947883E-5]
[null,6380,9000,117749050,10433029,"DA006",3008,"DOCKLANDS",53.129100000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2014,null,"Urban",7.2991299999999999,60,1,1.05,57.142857142857139,10,4.1963167273971487E-2,0.76070053945717719,null,0.76070053945717719,"(0-1)",null,3.5005245744835144E-4,null,1,4.1963167273971487E-2,1.0204326082316251,"(1-2)",null,4.8748214169238349,128608.98009800001,180052.57213720001,33489.526800000007,29225,28000,57225,4800,null,5.3129099999999999E-2,null,0.82729894065437259,0.86275371932819189,0.89972795036564557,0.93828675151874663,0.97849803123023882,1.0204326082316251,1.0641643362666973,1.1097702341602258,1.1573306214608807,1.2069292598972763,1.2586535008962647,1.3125944394232831,1.3688470744156938,1.4275104760916657,1.4886879604292569,1.5524872711229831,1.6190207693383309,1.6884056315984035,1.7607640561512041,1.8362234781810196,1.9149167942429064,1.9969825963155652,2.0825654158847944,2.171815978487404,2.2648914691638806,2.3619558092873079,null,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,3.5005245784538861E-4,null,96.462940174879861,96.462940174879861,96.462940174879861,0,0.5,3.5005245744835144E-4]
[null,6435,9000,10476321,10426195,"DA008",3003,"WEST MELBOURNE",404.42,6,"SWA&S","c (Cu)","0.125in(81.6mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1971,null,"Urban",10.0929,80,1.05,1,76.19047619047619,53,3.1472375455478617E-2,2.6508722017466559,null,5.5,"(5-6)",null,5.6530038087188681E-3,null,1.5,3.0162204689287681E-2,6.7929378773091447,"(6-7)",null,2.9009253310714471,54666.478488000001,107146.29783647999,33489.526800000007,29225,28000,57225,4800,null,0.40442,null,5.8419958968812198,6.0208876962955262,6.2052574653049106,6.3952729486074693,6.5911070275277908,6.7929378773091447,7.0009491292222403,7.215330037638009,7.4362756522164508,7.6639869953681936,7.8986712451502221,8.1405419237621857,8.3898190918147773,8.6467295485469524,8.9115070381741184,9.1843924625550706,9.4656341003711457,9.7554878330170069,10.054217377408582,10.362094525920002,10.679399393667781,11.006420673367272,11.343455897993266,11.690811711483679,12.048804147732678,12.417758918127012,null,6.5625692025297879E-3,7.0758730042231868E-3,7.6328125240100473E-3,8.2372476160877429E-3,8.8933878555203065E-3,9.6058247091182578E-3,1.0379566695099891E-2,1.1220077811016513E-2,1.2133319535671839E-2,1.3125796739485395E-2,1.4204607869174733E-2,1.5377499807017048E-2,1.6652927842576618E-2,1.8040121235956247E-2,1.9549154896683085E-2,2.1191027751639269E-2,2.2977748429394883E-2,2.4922428947335411E-2,2.7039387152577747E-2,2.9344258738364378E-2,3.1854119734987835E-2,3.4587620458961001E-2,3.7565131996798791E-2,4.0808906401169E-2,4.434325188813322E-2,4.8194724445631464E-2,null,1145.6424135481279,1946.7243546553639,540.01161627139516,1406.7127383839688,0.5,2.6646078108091852E-3]
[null,6577,9000,162375340,162375251,"DA014",3008,"DOCKLANDS",258.35199999999998,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2019,null,"Urban",2.7452999999999999,60,1,1.05,57.142857142857139,5,4.1963167273971487E-2,0.61672544112318617,null,0.61672544112318617,"(0-1)",null,1.7022074999707593E-3,null,1,4.196316727397148E-2,0.82729894065437237,"(0-1)",null,0.11916676596638529,4401.4500000000007,4401.4500000000007,33489.526800000007,29225,28000,57225,4800,null,0.25835199999999997,null,0.67071899867442464,0.69946337689340066,0.72943962610578583,0.76070053945717719,0.7933011725997462,0.82729894065437237,0.86275371932819178,0.89972795036564546,0.93828675151874641,0.9784980312302386,1.0204326082316248,1.0641643362666973,1.1097702341602258,1.1573306214608805,1.2069292598972763,1.2586535008962645,1.3125944394232829,1.3688470744156935,1.4275104760916657,1.4886879604292567,1.5524872711229827,1.6190207693383309,1.6884056315984028,1.7607640561512041,1.8362234781810192,1.914916794242906,null,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,1.7022075019014406E-3,null,170.07772507586441,170.07772507586441,170.07772507586441,0,0.5,1.7022074999707593E-3]
[null,6672,9000,10479529,10426271,"DA016",3003,"WEST MELBOURNE",66.805700000000002,3,"unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2000,null,"Urban",5.2040199999999999,50,1.05,1.05,45.351473922902493,24,5.2873590765204079E-2,1.778586589089169,null,5.5,"(5-6)",null,9.3381355161497963E-4,null,1.5,6.660820202217696E-2,8.7670949803270144,"(8-9)",null,1.8203385538954053,48024.710000000006,67234.594000000012,33489.526800000007,29225,28000,57225,4800,null,6.6805699999999996E-2,null,6.2837346692907339,6.7165370267159652,7.1791493443720595,7.6736248313363662,8.2021581147720983,8.7670949803270144,9.3709427834177745,10.016381577608296,10.706276009473106,11.44368803273859,12.231890498131236,13.074381679248539,13.974900798922752,14.937444624987934,15,15,15,15,15,15,15,15,15,15,15,15,null,1.3014664766755105E-3,1.5415024984509146E-3,1.829485270258156E-3,2.1753681798772611E-3,2.5912189103988958E-3,3.0916750474756453E-3,3.6944987711161176E-3,4.4212523093211283E-3,5.298120591691483E-3,6.3569133501805942E-3,7.6362860025880244E-3,9.1832273043901957E-3,1.1054872310589105E-2,1.3320712072006403E-2,1.3477862567108621E-2,1.3477862567108621E-2,1.3477862567108621E-2,1.3477862567108621E-2,1.3477862567108621E-2,1.3477862567108621E-2,1.3477862567108621E-2,1.3477862567108621E-2,1.3477862567108621E-2,1.3477862567108621E-2,1.3477862567108621E-2,1.3477862567108621E-2,null,151.97733451646337,503.16739520525618,71.636249739287578,431.53114546596862,0.5,4.4016366655104887E-4]
[null,6767,9000,10608169,10433439,"DA021",3008,"DOCKLANDS",2.1848833333333331,1,"xlpe","c (Cu)","50mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2007,null,"Urban",4.3313699999999997,60,1.05,0.95,60.150375939849624,17,3.9865008910272913E-2,0.98467658769966648,null,3.5,"(3-4)",null,1.4395571919555926E-5,null,1.2142857142857142,6.566001467574363E-2,5.5421530986719372,"(5-6)",null,3.6327905982561486,103213.76775600002,134177.89808280003,33489.526800000007,21918.75,28000,49918.75,4800,null,2.184883333333333E-3,null,3.9911643199576607,4.2620190888851397,4.5512550368294562,4.8601195767248075,5.189944775434661,5.5421530986719372,5.9182635457901416,6.3198982009034932,6.7487892285896347,7.2067863443458959,7.6958647920175824,8.2181338626032669,8.7758459911768441,9.3714064711594265,10.007383827836712,10.686520895860523,11.411746648509489,12.186188829725859,13.013187443407851,13.896309158133842,14.839362689442993,15,15,15,15,15,null,1.43955719358837E-5,1.6636285346506441E-5,1.9378219977712596E-5,2.2634464314927476E-5,2.6507117923422436E-5,3.1119240597498052E-5,3.661924569589513E-5,4.3186226658637412E-5,5.1036416639324004E-5,6.0431024264556067E-5,7.1685740925459091E-5,8.5182278734473652E-5,1.0138237580146684E-4,1.2084479978817225E-4,1.4424599543008722E-4,1.7240516130220644E-4,2.0631471094416726E-4,2.471772801184689E-4,2.9645069344640877E-4,3.559026096815411E-4,4.276769372863033E-4,4.407940833167355E-4,4.407940833167355E-4,4.407940833167355E-4,4.407940833167355E-4,4.407940833167355E-4,null,3.2013761744402895,6.9204888738857635,3.2013761744402895,3.719112699445474,0.5,1.4395571919555926E-5]
[null,6868,9000,10560955,10426374,"DA026",3003,"WEST MELBOURNE",153.31299999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2008,null,"Urban",4.2858900000000002,60,1.05,1.05,54.42176870748299,16,4.4061325637670061E-2,1.0119043288053391,null,3.5,"(3-4)",null,1.0101355454690385E-3,null,1.2142857142857142,7.2571595167927161E-2,5.8168805767164731,"(5-6)",null,1.7826212132069024,43894.330634000005,65841.495951000004,33489.526800000007,21918.75,31500,53418.75,4800,null,0.15331299999999998,null,4.046717905350147,4.3513135019777129,4.6788359444232785,5.0310109314985878,5.4096940549981554,5.8168805767164731,6.2547159413792217,6.7255070808805817,7.2317345693880828,7.7760656933596124,8.3613685053378255,8.9907269355706703,9.6674570410803913,10.395124477796482,11.177563287812388,12.018896100755031,12.923555855707097,13.896309158133841,14.942281394880755,15,15,15,15,15,15,15,null,1.0370197788524002E-3,1.2246081957383416E-3,1.4511917949977559E-3,1.7253789803012476E-3,2.0577470936488308E-3,2.46130271808611E-3,2.9520511024985706E-3,3.5497008122491458E-3,4.2785359906329654E-3,5.1684964145210944E-3,6.2565152105276845E-3,7.5881761220366658E-3,9.2197671496709096E-3,1.1220825933101293E-2,1.3677295276335938E-2,1.6695435830236402E-2,2.0406678487623738E-2,2.4973643198998915E-2,3.0597605769814133E-2,3.0930467665949517E-2,3.0930467665949517E-2,3.0930467665949517E-2,3.0930467665949517E-2,3.0930467665949517E-2,3.0930467665949517E-2,3.0930467665949517E-2,null,159.14662563635449,387.77768346605939,159.14662563635449,228.6310578297049,0.5,1.0101355454690385E-3]
[null,6964,9000,10455122,10426396,"DA028",3003,"WEST MELBOURNE",63.383600000000001,3,"SWA&S","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1971,null,"Urban",5.3152100000000004,80,1,1,80,53,2.9973690909979634E-2,2.4484579975884166,null,3.5,"(3-4)",null,4.1761642756838206E-4,null,1.2142857142857142,3.0236117743367801E-2,4.3250157962916536,"(4-5)",null,1.2099526082337348,44689.858488000005,44689.858488000005,33489.526800000007,29225,28000,57225,4800,null,6.3383599999999998E-2,null,3.7181833565118882,3.8323236705844748,3.9499678493262889,4.0712234539239267,4.1962013474634468,4.3250157962916536,4.4577845744889562,4.594629071549325,4.7356744033657909,4.881049526622963,5.0308873567011574,5.1853248891999231,5.3445033251920941,5.5085682003228582,5.6776695178719105,5.8519618859003142,6.0316046586074892,6.2167620820275626,6.4076034441982683,6.6043032299397364,6.8070412803846434,7.0160029574056084,7.2313793130901578,7.4533672644182056,7.6821697733017711,7.9179960321515184,null,4.1761642804205183E-4,4.1761642804205183E-4,4.1761642804205183E-4,4.3464263027873144E-4,4.6567480137714939E-4,4.9923386916403336E-4,5.3553765150479726E-4,5.748233939206098E-4,6.1734953987427387E-4,6.6339766462551785E-4,7.1327458790847035E-4,7.6731468211510263E-4,8.2588239423425744E-4,8.8937500150923195E-4,9.5822562265173328E-4,1.0329065085015773E-3,1.1139326382665184E-3,1.20186564993331E-3,1.2973181361295208E-3,1.4009583396577458E-3,1.5135152861434917E-3,1.6357843947616155E-3,1.7686336118623242E-3,1.9130101165379554E-3,2.0699476517905173E-3,2.2405745400148132E-3,null,58.55165451339559,69.994777661703509,58.55165451339559,11.443123148307919,0.5,4.1761642756838206E-4]
[null,7065,9000,44804153,44804110,"DLF002",3006,"SOUTH WHARF",208.76499999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Cbd",11.262700000000001,60,1.05,1,57.142857142857139,15,4.1963167273971487E-2,0.93828675151874652,null,3.5,"(3-4)",null,1.3754929272132425E-3,null,1.2142857142857142,6.9115804921835403E-2,5.6778554677671931,"(5-6)",null,2.3926567026506174,63123.776634000002,88373.287287600004,33489.526800000007,21918.75,140000.00000000003,161918.75000000003,4800,null,0.20876499999999998,null,4.0188451222667574,4.3064348604330078,4.6146046047906584,4.9448270666316336,5.2986803449007596,5.6778554677671931,6.0841644738729013,6.5195490718776634,6.986089919683657,7.4860165676840875,8.0217181135536073,8.5957546194986651,9.2108693465296607,9.8700018642211873,10.576302098610604,11.333145385368322,12.144148600177399,13.013187443407851,13.944414961687315,14.942281394880759,15,15,15,15,15,15,null,1.3901794665313492E-3,1.6280405742424952E-3,1.912701288713421E-3,2.2539416642340785E-3,2.6636596356499008E-3,3.1563398473710173E-3,3.7496277335133891E-3,4.4650326940131949E-3,5.3287896457934279E-3,6.3729149055542049E-3,7.6365005666537847E-3,9.1673016175016307E-3,1.1023682444124746E-2,1.3277004595424531E-2,1.6014556418343703E-2,1.9343148193883518E-2,2.3393524710266903E-2,2.8325782010026251E-2,3.4336017835994055E-2,4.1664497912996624E-2,4.2117753108229253E-2,4.2117753108229253E-2,4.2117753108229253E-2,4.2117753108229253E-2,4.2117753108229253E-2,4.2117753108229253E-2,null,396.94190032662891,910.8614889132258,396.94190032662891,513.91958858659689,0.5,1.3754929272132425E-3]
[null,7160,9000,40816576,40816575,"DLF063",3006,"SOUTH WHARF",2.8673500000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Cbd",7.04061,50,1.05,1,47.61904761904762,15,5.0355800728765783E-2,1.0641643362666973,null,5.5,"(5-6)",null,4.0079967536051738E-5,null,1.5,6.7141067638354382E-2,8.799857830308591,"(8-9)",null,5.1558602396274118,146486.770146,190432.8011898,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,2.8673500000000003E-3,null,6.2904350113313399,6.7272826483099522,7.1944677512332929,7.6940971458274063,8.228423969136756,8.799857830308591,9.4109756770065154,10.064533416456619,10.763478343532626,11.510962431925988,12.310356548338962,13.165265653801271,14.07954506066244,15,15,15,15,15,15,15,15,15,15,15,15,15,null,5.6010466118332124E-5,6.6433425507339994E-5,7.8956924655451227E-5,9.4020902029992825E-5,1.1215957825531628E-4,1.3402195319618345E-4,1.6039680022431215E-4,1.9224315025725947E-4,2.3072747808350927E-4,2.7726907226246063E-4,3.3359539838129291E-4,4.0180966695130315E-4,4.8447330798313273E-4,5.7847981881484526E-4,5.7847981881484526E-4,5.7847981881484526E-4,5.7847981881484526E-4,5.7847981881484526E-4,5.7847981881484526E-4,5.7847981881484526E-4,5.7847981881484526E-4,5.7847981881484526E-4,5.7847981881484526E-4,5.7847981881484526E-4,5.7847981881484526E-4,5.7847981881484526E-4,null,12.208919016858221,40.824962488446886,5.7548132063314306,35.070149282115452,0.5,1.8892149760950787E-5]
[null,7255,9000,78022831,10426470,"E027",3207,"PORT MELBOURNE",0.22289066666666668,1,"plyvH","c (Cu)","630mm","Paper","pvc (v)","NA","unknown",null,"Yes",null,1965,null,"Urban",3.69421,80,1,1.05,76.19047619047619,59,3.1472375455478617E-2,3.2018314407143365,null,4.5786189602215019,"(4-5)",null,2.0048741816413533E-6,null,1.3683741371745002,2.7430110780560246E-2,5.5478373827163638,"(5-6)",null,0.13108344256302382,4401.4500000000007,4841.5950000000012,33489.526800000007,14612.5,28000,42612.5,4800,null,2.2289066666666667E-4,null,4.8368207600891795,4.9713316802325229,5.1095833194422218,5.2516797062917062,5.3977277623661255,5.5478373827163638,5.7021215185504683,5.8606962622247067,6.023680934598211,6.1911981748169236,6.3633740325944315,6.5403380630590933,6.7222234242388597,6.9091669772571089,7.1013093893149248,7.2987952395372728,7.5017731277627417,7.7103957863587089,7.9248201951460508,8.1452076995198937,8.3717241318552649,8.6045399362890258,8.843830296971948,9.0897752698874488,9.3425599183362014,9.6023744521885064,null,2.2827465660482795E-6,2.437495499149192E-6,2.603900840973023E-6,2.7828836924144814E-6,2.9754400681779553E-6,3.1826471012195559E-6,3.4056697671565156E-6,3.6457681725618777E-6,3.9043054547911522E-6,4.1827563450340121E-6,4.4827164506753407E-6,4.8059123178153307E-6,5.1542123399700718E-6,5.5296385845865192E-6,5.9343796150970494E-6,6.370804392849175E-6,6.8414773504206406E-6,7.3491747356165462E-6,7.8969023338958657E-6,8.4879146861468711E-6,9.1257359286854703E-6,9.8141823931550917E-6,1.0557387115733265E-5,1.1359826417778082E-5,1.222634873386254E-5,1.3162205878138927E-5,null,0.17190517358724072,0.27289168906031624,0.12591990259492047,0.14697178646539577,0.5,1.468562908254949E-6]
[null,7317,9000,42016023,42016022,"E033",3207,"PORT MELBOURNE",4.3040399999999996,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Urban",0.727877,50,1,1,50,15,4.7957905455967412E-2,1.026568206829422,null,5.5,"(5-6)",null,6.0162095130998345E-5,null,1.5,6.3943873941289878E-2,8.6051013689078744,"(8-9)",null,0.38231717413420874,14120.966634,14120.966634,33489.526800000007,29225,28000,57225,4800,null,4.3040399999999994E-3,null,6.2503398615694783,6.6630658339761002,7.1030451609317034,7.572077451338636,8.0720811468908416,8.6051013689078744,9.173318283315508,9.7790560179874504,10.424792168922004,11.113167934135973,11.846998916725555,12.629286641281059,13.463230830760029,14.352242494033801,15,15,15,15,15,15,15,15,15,15,15,15,null,8.2728334646603693E-5,9.730573771474776E-5,1.1466575098524835E-4,1.3536044259819557E-4,1.60053965854739E-4,1.8954564582786504E-4,2.2479786534409802E-4,2.6696975405038901E-4,3.1745789501128144E-4,3.7794551836764159E-4,4.5046196038124234E-4,5.3745454001442037E-4,6.4187545776648669E-4,7.6728686941959475E-4,8.6832799601438469E-4,8.6832799601438469E-4,8.6832799601438469E-4,8.6832799601438469E-4,8.6832799601438469E-4,8.6832799601438469E-4,8.6832799601438469E-4,8.6832799601438469E-4,8.6832799601438469E-4,8.6832799601438469E-4,8.6832799601438469E-4,8.6832799601438469E-4,null,6.5959009857102524,20.780930385033997,3.1090531477690009,17.671877237264997,0.5,2.8358089614843888E-5]
[null,7452,9000,10446973,10426536,"F027",3068,"FITZROY NORTH",12.5509,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1940,null,"Urban",4.6666100000000004,80,1.05,1,76.19047619047619,84,3.1472375455478617E-2,5.5,null,7.0583333333333345,"(7-8)",null,3.2897050988832291E-4,null,1.5,2.1010762955793284E-2,8.1766644013891288,"(8-9)",null,0.37088964268590752,6989.2287319999996,13698.888314719998,33489.526800000007,21918.75,112000,133918.75,4800,null,1.25509E-2,null,7.3612553185414971,7.517557169728688,7.6771777848531944,7.8401876313726175,8.0066586729831197,8.1766644013891288,8.3502798687475881,8.5275817208011286,8.7086482307147346,8.8935593336308703,9.0823966619583221,9.2752435814103329,9.4721852278079179,9.6733085446646516,9.8787023215694774,10.088457233384498,10.30266588027507,10.521422828589854,10.744824652608859,10.972969977177939,11.205959521248557,11.443896142341998,11.686884881957733,11.93503301194591,12.188450081864493,12.447247967341934,null,3.6675764423738132E-4,3.8735608860936783E-4,4.0918481030551707E-4,4.3231960534718039E-4,4.5684102880313884E-4,4.8283469723421396E-4,5.1039161051142441E-4,5.3960849425522097E-4,5.7058816422391823E-4,6.0343991406530174E-4,6.3827992793675961E-4,6.7523171959661525E-4,7.1442659967294183E-4,7.5600417292648282E-4,8.0011286744177473E-4,8.4691049780565258E-4,8.9656486446554296E-4,9.492543916017511E-4,1.0051688059989907E-3,1.0645098595632231E-3,1.1274920983011013E-3,1.1943436807616559E-3,1.2653072491340431E-3,1.3406408564019061E-3,1.4206189531750738E-3,1.5055334380537613E-3,null,61.157974899682074,89.762429680026315,15.373461673641948,74.388968006384374,0.5,8.269429348866278E-5]
[null,7553,9000,64523505,10426584,"F033",3068,"FITZROY NORTH",2.35344,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2011,null,"Urban",3.31793,50,1.05,0.95,50.125313283208023,13,4.7838010692327494E-2,0.93122622337587013,null,5.5,"(5-6)",null,3.2896506808741727E-5,null,1.5,6.3784014256436664E-2,8.5954774930055731,"(8-9)",null,0.25033844489923129,6604.5028780000011,9246.3040292000005,33489.526800000007,29225,28000,57225,4800,null,2.35344E-3,null,6.2483418262708001,6.6598711332799745,7.0985046505318401,7.5660275199357772,8.0643424567083422,8.5954774930055731,9.1615942315676637,9.764996642966544,10.408140442259185,11.093643083207601,11.824294410739771,12.603068015004693,13.433133333230064,14.317868548634461,15,15,15,15,15,15,15,15,15,15,15,15,null,4.5199206916441743E-5,5.3141470712651818E-5,6.2595591018979287E-5,7.3860689099230126E-5,8.7296448334858509E-5,1.0333555401429287E-4,1.2249871204528503E-4,1.4541278444680662E-4,1.7283269208975512E-4,2.0566787140640616E-4,2.4501423664702543E-4,2.9219279874426391E-4,3.4879633323415822E-4,4.1674578179209704E-4,4.7479991797011505E-4,4.7479991797011505E-4,4.7479991797011505E-4,4.7479991797011505E-4,4.7479991797011505E-4,4.7479991797011505E-4,4.7479991797011505E-4,4.7479991797011505E-4,4.7479991797011505E-4,4.7479991797011505E-4,4.7479991797011505E-4,4.7479991797011505E-4,null,3.4462653846622189,10.825518480454454,1.624436489487062,9.201081990967392,0.5,1.5506143628581098E-5]
[null,7648,9000,10537451,10426624,"F037",3068,"FITZROY NORTH",0.76194600000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1940,null,"Urban",1.0120800000000001,80,1,0.95,84.21052631578948,84,2.8475006364480651E-2,5.4671275692512369,null,10,"(10+)",null,5.0203300664909697E-5,null,1.5,2.3775652964714216E-2,11.810803503413394,"(10+)",null,0.34189368859812697,9019.9403899999998,12627.916545999999,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,7.61946E-4,null,10.487000042694739,10.73932300189048,10.997716989547943,11.262328077933804,11.533305853893392,11.810803503413394,12.094977898219149,12.385989684455543,12.684003373501611,12.989187434970187,13.301714391945161,13.621760918510228,13.94950793962421,14.285140733399428,14.628849035840968,14.980827148106016,15,15,15,15,15,15,15,15,15,15,null,5.7116299151174705E-5,6.0937099111451877E-5,6.5023906765847932E-5,6.9395645814913559E-5,7.4072604283019868E-5,7.9076533728053967E-5,8.4430755706002038E-5,9.0160276022919762E-5,9.6291907345968274E-5,1.0285440078726469E-4,1.0987858711946278E-4,1.173975283304801E-4,1.2544668027685943E-4,1.3406406725116499E-4,1.4329046933884943E-4,1.5316962350448685E-4,1.5372046803728044E-4,1.5372046803728044E-4,1.5372046803728044E-4,1.5372046803728044E-4,1.5372046803728044E-4,1.5372046803728044E-4,1.5372046803728044E-4,1.5372046803728044E-4,1.5372046803728044E-4,1.5372046803728044E-4,null,5.8749756619674303,9.2538280233605175,0.58748754777542012,8.6663404755850966,0.5,5.0202444562949785E-6]
[null,7702,9000,80818481,80818480,"FB005",3207,"PORT MELBOURNE",9.4418699999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2012,null,"Urban",4.1557500000000003,50,1.05,1,47.61904761904762,12,5.0355800728765783E-2,0.91495758331423804,null,5.5,"(5-6)",null,1.3197895027799916E-4,null,1.5,6.7141067638354382E-2,8.799857830308591,"(8-9)",null,2.6094113577131739,64252.777902000009,96379.166853000017,33489.526800000007,29225,28000,57225,4800,null,9.4418699999999998E-3,null,6.2904350113313399,6.7272826483099522,7.1944677512332929,7.6940971458274063,8.228423969136756,8.799857830308591,9.4109756770065154,10.064533416456619,10.763478343532626,11.510962431925988,12.310356548338962,13.165265653801271,14.07954506066244,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.8443634008010758E-4,2.1875800557831729E-4,2.5999651880536561E-4,3.096005490260792E-4,3.6932922633843893E-4,4.4131963632777597E-4,5.2816912345333706E-4,6.3303567165484177E-4,7.5976035485460192E-4,9.1301673507690332E-4,1.0984931675987854E-3,1.3231152946440092E-3,1.5953176251405307E-3,1.904870785524377E-3,1.904870785524377E-3,1.904870785524377E-3,1.904870785524377E-3,1.904870785524377E-3,1.904870785524377E-3,1.904870785524377E-3,1.904870785524377E-3,1.904870785524377E-3,1.904870785524377E-3,1.904870785524377E-3,1.904870785524377E-3,1.904870785524377E-3,null,25.325928253290893,84.686455000482397,11.937665093313576,72.748789907168828,0.5,6.2209783271462637E-5]
[null,7845,9000,15253502,15253501,"FB014",3207,"PORT MELBOURNE",2.6112500000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2008,null,"Urban",6.9702299999999999,60,1.1499999999999999,1,52.173913043478265,16,4.5959659395302103E-2,1.0431107659585639,null,3.5,"(3-4)",null,1.7204780045436637E-5,null,1.2142857142857142,7.5698262533438768E-2,5.9455961712257563,"(5-6)",null,3.7800079498188501,93076.934976000004,139615.40246400001,33489.526800000007,29225,28000,57225,4800,null,2.6112499999999999E-3,null,4.072102673981127,4.3923208556135052,4.7377200535554982,5.1102804288933781,5.5121378567592432,5.9455961712257563,6.4131403731034036,6.9174508763601006,7.4614188748373413,8.0481629173597291,8.6810467862623977,9.3636987818332305,10.100032523226963,10.894269385101977,11.750962698608248,12.675023855469853,13.671750464815752,14.746856724180958,15,15,15,15,15,15,15,15,null,1.7914999152158682E-5,2.1316332229480015E-5,2.545934423794122E-5,3.0515755881534131E-5,3.6698475785058717E-5,4.4271697043257841E-5,5.3563503321349397E-5,6.4981613882764643E-5,7.9033055682881144E-5,9.6348749630530386E-5,1.17714247485884E-4,1.4410816843187646E-4,1.7675027617874864E-4,2.1716162867221292E-4,2.6723984833148151E-4,3.2935333292584488E-4,4.0645919545106692E-4,5.0225093554728383E-4,5.2681236224397601E-4,5.2681236224397601E-4,5.2681236224397601E-4,5.2681236224397601E-4,5.2681236224397601E-4,5.2681236224397601E-4,5.2681236224397601E-4,5.2681236224397601E-4,null,4.0453587150861949,10.409600982371657,4.0453587150861949,6.3642422672854622,0.5,1.7204780045436637E-5]
[null,7940,9000,10541005,10426725,"FB020",3207,"PORT MELBOURNE",288.16500000000002,3,"plyswsH","a (Al)","300mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1969,null,"Urban",5.4084700000000003,80,1.1499999999999999,1,69.565217391304358,55,3.4469744546476576E-2,3.3290559639677477,null,3.8838986246290395,"(3-4)",null,1.8986368374507416E-3,null,1.2691283749470057,2.9368568945009853E-2,4.7703488287271503,"(4-5)",null,7.2001314719741103,177292.26439000003,265938.39658500004,33489.526800000007,29225,28000,57225,4800,null,0.288165,null,4.1188606638345568,4.2416195097333818,4.3680370698923738,4.4982223889179673,4.6322877613905931,4.7703488287271503,4.9125246789303896,5.0589379493112228,5.2097149322725871,5.3649856842460855,5.5248841378754028,5.6895482175432237,5.8591199583413429,6.0337456285865558,6.2135758559880321,6.398765757574985,6.5894750734967182,6.7858683048104611,6.9881148553758345,7.1963891779783697,7.41087092480808,7.6317451024229257,7.8592022313308147,8.093438510327795,8.3346559857342051,8.5830627256747434,null,2.0290245473357114E-3,2.1700839846088655E-3,2.3223049949048398E-3,2.4866218574828699E-3,2.6640497376270505E-3,2.8556918392067111E-3,3.0627471984756784E-3,3.2865191771231771E-3,3.5284247178695083E-3,3.7900044316622221E-3,4.0729335918181604E-3,4.3790341173210708E-3,4.7102876349768919E-3,5.068849718306098E-3,5.4570654099782255E-3,5.8774861443358197E-3,6.3328881971888816E-3,6.8262928016680491E-3,7.3609880815944809E-3,7.9405529676543664E-3,8.568883276762175E-3,9.2502201514762412E-3,9.9891810743187263E-3,1.0790793691489385E-2,1.1660532701898653E-2,1.2604360090847151E-2,null,686.26783534302172,1032.198162397211,686.26783534302172,345.93032705418932,0.5,1.8986368374507416E-3]
[null,8035,9000,10593782,10426659,"FB023",3207,"PORT MELBOURNE",40.788699999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2004,null,"Urban",4.5822099999999999,55,1.05,1,52.38095238095238,20,4.5778000662514348E-2,1.2490869353574621,null,2,"(2-3)",null,2.6874508830609912E-4,null,1,6.9314718055994526E-2,3.2490095854249419,"(3-4)",null,2.4021747905818844,59149.893268000007,88724.839902000007,33489.526800000007,21918.75,56000,77918.75,4800,null,4.0788699999999997E-2,null,2.2973967099940702,2.4622888266898326,2.6390158215457884,2.8284271247461898,3.031433133020796,3.2490095854249419,3.4822022531844965,3.7321319661472296,4,4.2870938501451725,4.5947934199881395,4.9245776533796644,5.2780316430915768,5.6568542494923797,6.062866266041592,6.4980191708498838,6.964404506368993,7.4642639322944593,8,8.574187700290345,9.189586839976279,9.8491553067593305,10.556063286183152,11.313708498984758,12.125732532083182,12.996038341699766,null,2.6874508861091573E-4,2.6874508861091573E-4,2.6874508861091573E-4,2.6874508861091573E-4,2.6874508861091573E-4,2.6874508861091573E-4,2.6874508861091573E-4,2.6874508861091573E-4,2.6874508861091573E-4,3.1480165777639902E-4,3.699422360385573E-4,4.3607039370152406E-4,5.155031231768376E-4,6.1106263300131651E-4,7.2618881284129797E-4,8.6507706713198672E-4,1.0328472889590901E-3,1.2357510662266522E-3,1.4814258357806866E-3,1.7792066977528229E-3,2.1405090578164344E-3,2.5792982849701111E-3,3.112666286904302E-3,3.7615394739778573E-3,4.5515482032510712E-3,5.5140947082376176E-3,null,55.07476854492311,55.07476854492311,55.07476854492311,0,0.5,2.6874508830609912E-4]
[null,8136,9000,159393366,10426804,"FF097",3071,"THORNBURY",25.9495,3,"c.x.hc.v","c (Cu)","95mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2018,null,"Urban",0.83291800000000005,60,1.3,1.05,43.956043956043949,6,5.4552117456162938E-2,0.69361760219110247,null,3.5,"(3-4)",null,1.709738400341055E-4,null,1.2142857142857142,8.9850546398386022E-2,6.56476553868678,"(6-7)",null,2.0669158573272055,46267.866342000001,76341.979464300006,33489.526800000007,21918.75,28000,49918.75,4800,null,2.59495E-2,null,4.189008458970358,4.5828203598362753,5.0136548198072042,5.4849923580844973,6.0006407001513971,6.56476553868678,7.181924186336003,7.8571023922045784,8.5957546194986651,9.4038481096974884,10.287911089232413,11.255085508112916,12.313184736551293,13.47075668569134,14.737152862365164,15,15,15,15,15,15,15,15,15,15,15,null,1.8990137942612292E-4,2.3391600330755719E-4,2.8961713931308802E-4,3.6029715098524024E-4,4.5020871117762347E-4,5.6485093102001639E-4,7.1134189860616787E-4,8.9890394926855379E-4,1.1394960521321036E-3,1.4486382391027904E-3,1.8464867862700571E-3,2.3592368832739568E-3,3.0209531013544412E-3,3.8759588071479835E-3,4.9819560068895489E-3,5.2352388296984416E-3,5.2352388296984416E-3,5.2352388296984416E-3,5.2352388296984416E-3,5.2352388296984416E-3,5.2352388296984416E-3,5.2352388296984416E-3,5.2352388296984416E-3,5.2352388296984416E-3,5.2352388296984416E-3,5.2352388296984416E-3,null,28.133789192103499,92.94636534505031,28.133789192103499,64.812576152946804,0.5,1.709738400341055E-4]
[null,8231,9000,10463682,10433027,"FR003",3004,"MELBOURNE",17.489899999999999,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,2009,null,"Cbd",0.82617600000000002,80,1.05,1.05,72.562358276643991,15,3.3045994228252544E-2,0.82081521566314208,null,8,"(8-9)",null,6.3522469938568661E-4,null,1.5,4.4061325637670061E-2,10.890281882571514,"(10+)",null,1.5448729754655512,43892.472243999997,57060.213917199995,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,1.7489899999999999E-2,null,8.7369765118234248,9.1305462093299443,9.5418448210192768,9.9716709713792646,10.420859260088676,10.890281882571514,11.380850323551549,11.893517126895437,12.429277745180988,12.989172472581883,13.574288464821988,14.185761850121413,14.82477993523317,15,15,15,15,15,15,15,15,15,15,15,15,15,null,8.0202632402785604E-4,9.0212855054706191E-4,1.0153841372273523E-3,1.1435682643712473E-3,1.2886996266812778E-3,1.4530741850116288E-3,1.6393036276569129E-3,1.850359201208066E-3,2.0896216637731908E-3,2.360938219192173E-3,2.6686874116099292E-3,3.0178530975157312E-3,3.4141087695036009E-3,3.5285382611434813E-3,3.5285382611434813E-3,3.5285382611434813E-3,3.5285382611434813E-3,3.5285382611434813E-3,3.5285382611434813E-3,3.5285382611434813E-3,3.5285382611434813E-3,3.5285382611434813E-3,3.5285382611434813E-3,3.5285382611434813E-3,3.5285382611434813E-3,3.5285382611434813E-3,null,92.755345901459265,212.17751549759828,16.826723992083885,195.35079150551439,0.5,1.1523595309399032E-4]
[null,8238,9000,10474509,10426847,"FR003",3004,"MELBOURNE",57.7669,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1975,null,"Cbd",0.82617600000000002,80,1.05,1.05,72.562358276643991,49,3.3045994228252544E-2,2.5246603444369748,null,8,"(8-9)",null,2.0980658372513864E-3,null,1.5,3.7722295540677291E-2,10.417609656745855,"(10+)",null,1.5448729754655512,43892.472243999997,57060.213917199995,33489.526800000007,1670,140000.00000000003,141670.00000000003,4800,null,5.7766900000000003E-2,null,8.6269078008687234,8.9585504010574208,9.3029422755862061,9.660573542419737,10.031953161035759,10.417609656745855,10.818091872861132,11.233969751773271,11.66583514606253,12.114302660787015,12.58001052815192,13.063621515803529,13.56582387004056,14.087332295285245,14.628888971208006,15,15,15,15,15,15,15,15,15,15,15,null,2.5611611171968223E-3,2.8319039088298419E-3,3.1327875269699114E-3,3.4672588715336928E-3,3.8391655533251312E-3,4.252802966560971E-3,4.7129669287831718E-3,5.2250125495661645E-3,5.7949200682330506E-3,6.4293684890087237E-3,7.1358179407842006E-3,7.9226017992039231E-3,8.7990297325264404E-3,9.7755029712269133E-3,1.0863643256374131E-2,1.1654310023364877E-2,1.1654310023364877E-2,1.1654310023364877E-2,1.1654310023364877E-2,1.1654310023364877E-2,1.1654310023364877E-2,1.1654310023364877E-2,1.1654310023364877E-2,1.1654310023364877E-2,1.1654310023364877E-2,1.1654310023364877E-2,null,497.2830207529388,1007.9982553123267,90.21198783570901,917.7862674766177,0.5,3.806095963261785E-4]
[null,8333,9000,10483786,10426887,"FR008",3004,"MELBOURNE",144.63200000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2012,null,"Cbd",3.5746899999999999,60,1.05,1.05,54.42176870748299,12,4.4061325637670061E-2,0.84839302905137426,null,8,"(8-9)",null,5.2529642091464577E-3,null,1.5,5.8748434183560079E-2,12.069487589350723,"(10+)",null,1.5639545935881742,44434.613511999996,57764.997565599995,33489.526800000007,1670,140000.00000000003,141670.00000000003,4800,null,0.14463200000000001,null,8.9974248628742099,9.5418448210192768,10.119206770383373,10.731503978790794,11.380850323551549,12.069487589350723,12.799793207721587,13.574288464821988,14.395647205850329,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,7.1727702031158698E-3,8.3966768555261279E-3,9.84028359677982E-3,1.1544083429447611E-2,1.3556153109810499E-2,1.5933587894042044E-2,1.8744209490325583E-2,2.2068599461172868E-2,2.6002520338187948E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,2.9179100268480897E-2,null,1248.7584181288621,3787.8045992524148,226.53695084021098,3561.2676484122039,0.5,9.5293891719735438E-4]
[null,8428,9000,10450466,10426915,"FR014",3002,"EAST MELBOURNE",116.08,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1976,null,"Cbd",4.0941900000000002,80,1,1.05,76.19047619047619,48,3.1472375455478617E-2,2.2648914691638811,null,8,"(8-9)",null,4.2159693940325852E-3,null,1.5,3.8508176697774739E-2,10.475076601399788,"(10+)",null,2.3521502240824157,78979.247122000001,86877.171834200009,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,0.11608,null,8.6404779111384489,8.9796963864749841,9.3322323166089323,9.6986085345083559,10.079368399158986,10.475076601399788,10.886320001395015,11.313708498984759,11.757875938204791,12.219481047317146,12.699208415745597,13.197769509364841,13.715903725649165,14.254379490245428,14.813995396596647,15,15,15,15,15,15,15,15,15,15,15,null,5.1680811325474354E-3,5.7265299199130617E-3,6.3485261549106834E-3,7.0414979828474968E-3,7.8137561920936273E-3,8.6746001926919954E-3,9.6344368062988607E-3,1.0704913423064476E-2,1.1899067270505341E-2,1.3231492751976387E-2,1.471852905084642E-2,1.6378470464083379E-2,1.8231802229222816E-2,2.0301464945616656E-2,2.2613151068917633E-2,2.3418814364492384E-2,2.3418814364492384E-2,2.3418814364492384E-2,2.3418814364492384E-2,2.3418814364492384E-2,2.3418814364492384E-2,2.3418814364492384E-2,2.3418814364492384E-2,2.3418814364492384E-2,2.3418814364492384E-2,2.3418814364492384E-2,null,829.8574970642029,1707.4796619644262,150.54424001281438,1556.9354219516117,0.5,7.6481794836736608E-4]
[null,8584,9000,10453030,10426972,"FR016",3004,"MELBOURNE",230.82599999999999,6,"SWA&S","c (Cu)","0.125in(81.6mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1981,null,"Cbd",7.3387599999999997,80,1.05,1,76.19047619047619,43,3.1472375455478617E-2,1.9351115318616077,null,8,"(8-9)",null,8.3834885539883306E-3,null,1.5,4.1963167273971487E-2,10.731503978790794,"(10+)",null,2.0932395575956479,55224.464975999996,77314.250966399995,33489.526800000007,1670,560000.00000000012,561670.00000000012,4800,null,0.230826,null,8.7003902086854712,9.0732547127555669,9.4620987229237503,9.8676070579709787,10.290493885317638,10.731503978790794,11.191414030294409,11.671034017692573,12.171208631314835,12.692818761595939,13.23678305046996,13.804059509251069,14.395647205850329,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.0467343061536736E-2,1.1707148935458418E-2,1.3101571015824811E-2,1.4670414984872291E-2,1.6436065329304889E-2,1.8423824614785624E-2,2.0662297697686922E-2,2.318382685237088E-2,2.6024984589899294E-2,2.9227131848324695E-2,3.2837050259859703E-2,3.6907658362442183E-2,4.1498822940860741E-2,4.656849797121225E-2,4.656849797121225E-2,4.656849797121225E-2,4.656849797121225E-2,4.656849797121225E-2,4.656849797121225E-2,4.656849797121225E-2,4.656849797121225E-2,4.656849797121225E-2,4.656849797121225E-2,4.656849797121225E-2,4.656849797121225E-2,4.656849797121225E-2,null,5677.9169638210515,12477.97328360866,1030.0294896392027,11447.943793969458,0.5,1.5208465519456035E-3]
[null,8625,9000,10457602,10426983,"FR019",3004,"MELBOURNE",3.1482299999999999,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2012,null,"Cbd",1.18797,60,1.05,1.05,54.42176870748299,12,4.4061325637670061E-2,0.84839302905137426,null,8,"(8-9)",null,1.1434218922618199E-4,null,1.5,5.8748434183560079E-2,12.069487589350723,"(10+)",null,1.7838875587065717,50683.283609999999,65888.268693000005,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,3.1482299999999997E-3,null,8.9974248628742099,9.5418448210192768,10.119206770383373,10.731503978790794,11.380850323551549,12.069487589350723,12.799793207721587,13.574288464821988,14.395647205850329,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.5613094153821749E-4,1.8277193136285896E-4,2.1419517138593209E-4,2.5128207986538148E-4,2.9507915195045841E-4,3.468291900524087E-4,4.0800848113645464E-4,4.8037105814514245E-4,5.6600140082618941E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,6.3514657087117374E-4,null,20.106821907267562,60.989148414163552,3.6475735096822497,57.341574904481305,0.5,2.0742787815201522E-5]
[null,8720,9000,10496713,10427025,"FR024",3004,"MELBOURNE",2.8327100000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1970,null,"Cbd",1.37527,80,1,1.05,76.19047619047619,54,3.1472375455478617E-2,2.7356281872043469,null,8,"(8-9)",null,1.0288265560105139E-4,null,1.5,3.4229490398021992E-2,10.165991414219668,"(10+)",null,1.1469769446460325,42363.838878000002,42363.838878000002,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,2.83271E-3,null,8.5668535868860083,8.8651690868401527,9.1738725473927065,9.4933256987434405,9.8239028672832855,10.165991414219668,10.519992189475692,10.886320001395015,11.265404102802828,11.657688693992473,12.063633443227094,12.483714025366233,12.918422679248504,13.368268784483483,13.833779458328697,14.315500173351074,14.813995396596647,15,15,15,15,15,15,15,15,15,null,1.2328264897249326E-4,1.3503843772994317E-4,1.4797497693531519E-4,1.6221410216665796E-4,1.7789042950690708E-4,1.9515271035964665E-4,2.1416533086897078E-4,2.3510997144702656E-4,2.581874435799512E-4,2.8361972292966029E-4,3.1165219979469922E-4,3.425561702595791E-4,3.7663159387248845E-4,4.1421014647235728E-4,4.5565859986714294E-4,5.0138256347827574E-4,5.5183062684729207E-4,5.7149129598932824E-4,5.7149129598932824E-4,5.7149129598932824E-4,5.7149129598932824E-4,5.7149129598932824E-4,5.7149129598932824E-4,5.7149129598932824E-4,5.7149129598932824E-4,5.7149129598932824E-4,null,13.510896603420605,25.628110716544729,2.4510083577594153,23.177102358785312,0.5,1.8663916699859766E-5]
[null,8821,9000,10468346,10427081,"FR028",3004,"MELBOURNE",74.87,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1970,null,"Cbd",1.2088699999999999,80,1,1.05,76.19047619047619,54,3.1472375455478617E-2,2.7356281872043469,null,8,"(8-9)",null,2.7192421479257378E-3,null,1.5,3.4229490398021992E-2,10.165991414219668,"(10+)",null,1.6081332622533888,59396.746146000005,59396.746146000005,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,7.4870000000000006E-2,null,8.5668535868860083,8.8651690868401527,9.1738725473927065,9.4933256987434405,9.8239028672832855,10.165991414219668,10.519992189475692,10.886320001395015,11.265404102802828,11.657688693992473,12.063633443227094,12.483714025366233,12.918422679248504,13.368268784483483,13.833779458328697,14.315500173351074,14.813995396596647,15,15,15,15,15,15,15,15,15,null,3.2584245929059351E-3,3.5691362097923346E-3,3.9110556757123213E-3,4.2874031684209399E-3,4.7017366610708948E-3,5.157987730698429E-3,5.6605011886708637E-3,6.2140789428635056E-3,6.8240285453967922E-3,7.4962169285749921E-3,8.2371298857380863E-3,9.0539379136355975E-3,9.9545690992841537E-3,1.0947789807776085E-2,1.2043294008935963E-2,1.3251802170931198E-2,1.4585170748878905E-2,1.5104812469586018E-2,1.5104812469586018E-2,1.5104812469586018E-2,1.5104812469586018E-2,1.5104812469586018E-2,1.5104812469586018E-2,1.5104812469586018E-2,1.5104812469586018E-2,1.5104812469586018E-2,null,460.52071541037856,873.53757698149673,83.542947261280631,789.99462972021615,0.5,4.9329703475417563E-4]
[null,8916,9000,10481497,10426956,"FR031",3004,"MELBOURNE",80.702699999999993,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1982,null,"Cbd",5.9888300000000001,80,1.05,1.05,72.562358276643991,42,3.3045994228252544E-2,2.0032774754645439,null,5.5,"(5-6)",null,1.12806654090771E-3,null,1.5,3.8061829726958263E-2,7.1791493443720595,"(7-8)",null,4.804199166223615,88722.062097999995,177444.12419599999,33489.526800000007,7306.25,157500.00000000003,164806.25000000003,4800,null,8.0702699999999988E-2,null,5.9350280348144793,6.1652801735766163,6.4044650498243314,6.6529292132114719,6.9110326579448929,7.1791493443720595,7.4576677408038847,7.7469913863578466,8.0475394756368406,8.3597474660909299,8.6840677089419742,9.0209701045852668,9.3709427834177745,9.7344928130794308,10.112146933132168,10.504452318241178,10.911977370964124,11.335312545296972,11.775071202169684,12.231890498131236,12.706432308511584,13.199384186398133,13.711460358816128,14.243402761556331,14.795982114149295,15,null,1.3621848101236672E-3,1.4985547959053668E-3,1.6497508282091633E-3,1.8174496954034179E-3,2.0035223898101913E-3,2.2100569400524636E-3,2.4393839540154403E-3,2.6941051962842354E-3,2.9771255627784564E-3,3.2916888588379128E-3,3.6414178357861747E-3,4.0303589956417196E-3,4.4630327348677236E-3,4.9444894666443471E-3,5.4803724380006694E-3,6.0769880442535194E-3,6.7413845396839559E-3,7.4814401514903565E-3,8.3059617251928664E-3,9.2247951653984701E-3,1.024894908793182E-2,1.1390733269767901E-2,1.2663913674181815E-2,1.4083886042538881E-2,1.5667870283964103E-2,1.628154333229944E-2,null,429.27432979392017,841.01484820918972,202.34335069517428,638.67149751401541,0.5,5.3172702827108053E-4]
[null,9017,9000,10489910,10432799,"JA001",3004,"MELBOURNE",71.455299999999994,3,"SWA","c (Cu)","50mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2013,null,"Cbd",2.3176600000000001,80,1.1000000000000001,1.05,69.264069264069249,11,3.4619613001026485E-2,0.73173896226489132,null,5.5,"(5-6)",null,9.9880590241122904E-4,null,1.5,4.6159484001368649E-2,7.5978436764247288,"(7-8)",null,2.0655570648986492,54494.137268000006,76291.792175199997,33489.526800000007,7306.25,46666.666666666672,53972.916666666672,4800,null,7.1455299999999999E-2,null,6.031930207361949,6.3168871309114953,6.6153058229973754,6.9278222366256381,7.2551023681227766,7.5978436764247288,7.9567765694150889,8.3326659604800533,8.7263128985972092,9.1385562754320535,9.5702746130801302,10.022387936264675,10.495859732979495,10.991699007755432,11.510962431925991,12.054756595474608,12.624240365262354,13.220627354661634,13.845188509858916,14.499254818338036,15,15,15,15,15,15,null,1.2559582372329839E-3,1.4106790618278249E-3,1.5860823103975485E-3,1.7850432781040043E-3,2.0108465140873952E-3,2.2672449416787839E-3,2.5585276011882195E-3,2.8895972807586102E-3,3.2660594872703781E-3,3.6943244233350768E-3,4.1817238821065684E-3,4.7366452536505167E-3,5.3686851603245919E-3,6.0888256102088947E-3,6.9096359841790559E-3,7.8455046618762531E-3,8.912904653947458E-3,1.0130698253242263E-2,1.1520486458487191E-2,1.3107009774469875E-2,1.4415906323734603E-2,1.4415906323734603E-2,1.4415906323734603E-2,1.4415906323734603E-2,1.4415906323734603E-2,1.4415906323734603E-2,null,168.35296543550959,382.15373772410879,79.355090116950066,302.79864760715873,0.5,4.7079855225684575E-4]
[null,9113,9000,10576631,10427302,"JA005",3004,"MELBOURNE",0.54680333333333331,1,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1988,null,"Cbd",5.8966700000000003,80,1.1000000000000001,1,72.72727272727272,36,3.2971060000977603E-2,1.6385488121639502,null,5.5,"(5-6)",null,7.6432454526321789E-6,null,1.5,4.3961413334636802E-2,7.4818342729536376,"(7-8)",null,6.7977159488700529,193134.68702400001,251075.09313120003,33489.526800000007,7306.25,97999.999999999985,105306.24999999999,4800,null,5.4680333333333327E-4,null,6.0054711910567686,6.275369277199025,6.5573971321114195,6.8520998922657244,7.1600471936751671,7.4818342729536376,7.818083117858742,8.1694436695425878,8.5365950788341749,8.920247018981657,9.321141057391932,9.7400520890189757,10.177789834171577,10.635200403635594,11.113167934135976,11.612616297299795,12.134510885423541,12.679860477496412,13.249719189086516,13.845188509858914,14.467419432663842,15,15,15,15,15,null,9.5058453103902915E-6,1.0616703538406679E-5,1.1868457709547193E-5,1.3279694371677808E-5,1.4871510541995348E-5,1.666785787103289E-5,1.8695934444499704E-5,2.0986630858463103E-5,2.3575038131479555E-5,2.6501026075548604E-5,2.9809901954483634E-5,3.3553160634329767E-5,3.7789338999606022E-5,4.2584989198551377E-5,4.8015787321172959E-5,5.416779644105184E-5,6.1138905605845003E-5,6.9040469388192421E-5,7.7999176060728127E-5,8.8159176395905174E-5,9.9684509581612329E-5,1.1031603857011529E-4,1.1031603857011529E-4,1.1031603857011529E-4,1.1031603857011529E-4,1.1031603857011529E-4,null,3.0165663318880309,6.5783179583888778,1.4218929407716945,5.1564250176171829,0.5,3.6027309059307118E-6]
[null,9208,9000,10499590,10427136,"JA006",3004,"MELBOURNE",7.8991499999999997,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1988,null,"Cbd",5.1705100000000002,50,1.1000000000000001,0.95,47.846889952153113,36,5.0116011201485941E-2,3.037483032654043,null,8.2012041881659155,"(8-9)",null,3.0629340627914565E-4,null,1.5,5.1804225486366241E-2,11.785978640165212,"(10+)",null,3.4478663397173408,127347.681024,127347.681024,33489.526800000007,1670,130666.66666666666,132336.66666666666,4800,null,7.8991499999999989E-3,null,9.0964974759202963,9.5801540493645145,10.089526419647573,10.625981883821487,11.190960437491615,11.785978640165212,12.412633686118745,13.072607691711386,13.767672210652945,14.499692989346549,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.0338444834340625E-4,4.6356186460338252E-4,5.3317241238517424E-4,6.1373356938985144E-4,7.0701080083292113E-4,8.1505849177332629E-4,9.4026767929750925E-4,1.0854217189284808E-3,1.25376120938747E-3,1.4490597213929679E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,1.5936313532674015E-3,null,91.267432999940922,242.86613645475308,15.508122421626975,227.3580140331261,0.5,5.2045242047261195E-5]
[null,9309,9000,10462604,10427133,"JA006",3004,"MELBOURNE",104.41,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1974,null,"Cbd",5.1705100000000002,80,1.1000000000000001,1.05,69.264069264069249,50,3.4619613001026485E-2,2.8230940645482523,null,8,"(8-9)",null,3.7921206446497433E-3,null,1.5,3.6967849629863749E-2,10.362738015135575,"(10+)",null,3.4478663397173408,127347.681024,127347.681024,33489.526800000007,1670,210000,211670,4800,null,0.10441,null,8.6139005459801847,8.9382971045777602,9.2749103270047151,9.6242002886569331,9.986644391212895,10.362738015135575,10.752995196747339,11.157949330803243,11.578153899523024,12.014183229078162,12.466633274567998,12.936122434557793,13.423292396292,13.928809012737986,14.453363212658916,14.997671944959681,15,15,15,15,15,15,15,15,15,15,null,4.6106140424620953E-3,5.0876476300804833E-3,5.6166609755529942E-3,6.2034724609945791E-3,6.8545625408353425E-3,7.5771498704109205E-3,8.3792762479256381E-3,9.2699013946713517E-3,1.0259008717916317E-2,1.1357723334377441E-2,1.2578443781290694E-2,1.3934989008623548E-2,1.5442762431969445E-2,1.7118935033406356E-2,1.898264972963374E-2,2.10552494858691E-2,2.106442460196976E-2,2.106442460196976E-2,2.106442460196976E-2,2.106442460196976E-2,2.106442460196976E-2,2.106442460196976E-2,2.106442460196976E-2,2.106442460196976E-2,2.106442460196976E-2,2.106442460196976E-2,null,1430.7944521645416,2858.9132576260854,259.56006203194858,2599.3531955941367,0.5,6.8792765324807636E-4]
[null,9402,9000,10473586,10427208,"JA010",3004,"MELBOURNE",59.655099999999997,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1978,null,"Cbd",3.51451,80,1.1000000000000001,1.05,69.264069264069249,46,3.4619613001026485E-2,2.4580172216524812,null,3.7279927861729303,"(3-4)",null,3.9305040654419413E-4,null,1.2468561123104187,3.5027526650334984E-2,4.7638808864411324,"(4-5)",null,5.7530540005925452,118050.155854,212490.28053719999,33489.526800000007,14612.5,46666.666666666672,61279.166666666672,4800,null,5.9655099999999996E-2,null,3.9985228886506108,4.141063097600016,4.2886846107542826,4.4415685675449641,4.5999025647012539,4.7638808864411324,4.9337047428684127,5.1095825168682145,5.2917300198038326,5.4803707563287203,5.6757361986385737,5.8780660704999956,6.0876086414042803,6.3046210312072555,6.5293695256289963,6.7621299030005302,7.0031877726584906,7.2528389254029308,7.5113896964483331,7.7791573413131783,8.0564704251092998,8.3436692257087177,8.641106151282651,8.9491461727250385,9.2681672714912064,9.5985609034011681,null,3.9305040699000066E-4,4.2522380130594084E-4,4.6080399935389984E-4,4.997725915399133E-4,5.4247095957017329E-4,5.8927605826655956E-4,6.4060420147620412E-4,6.9691525644995447E-4,7.5871729115936138E-4,8.2657172389219576E-4,9.0109902987243974E-4,9.8298506565115034E-4,1.0729880786752336E-3,1.1719464768347129E-3,1.2807874409963632E-3,1.4005364726424841E-3,1.5323279788476375E-3,1.677417008054255E-3,1.8371922625728947E-3,2.0131905275712941E-3,2.2071126716796826E-3,2.4208413913965961E-3,2.6564608904165697E-3,2.9162787060262141E-3,3.2028499180591658E-3,3.5190040018188494E-3,null,122.6549065979839,183.88888193913451,122.6549065979839,61.233975341150611,0.5,3.9305040654419413E-4]
[null,9506,9000,10591961,10432966,"JA013",3008,"DOCKLANDS",3.4755699999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2005,null,"Cbd",3.9621,50,1.1000000000000001,1,45.454545454545453,19,5.2753696001564154E-2,1.362298086896065,null,5.5,"(5-6)",null,4.8581698351884263E-5,null,1.5,7.0338261335418872E-2,8.9990221513766411,"(8-9)",null,3.404436673898481,125743.59702400002,125743.59702400002,33489.526800000007,14612.5,65333.333333333328,79945.833333333328,4800,null,3.4755699999999999E-3,null,6.3307873664724319,6.7921183668158376,7.2870670326339937,7.8180831178587411,8.3877948925158243,8.9990221513766411,9.6547901705638512,10.358344681189239,11.113167934135973,11.922995935498138,12.791836937984467,13.723991279809777,14.724072669266812,15,15,15,15,15,15,15,15,15,15,15,15,15,null,6.8997535268418541E-5,8.2526579705393053E-5,9.8927669842665042E-5,1.1883436862236235E-4,1.4302323572546648E-4,1.7244656585090951E-4,2.0827269088843529E-4,2.5193560388585669E-4,3.0519607282298124E-4,3.7021691823068672E-4,4.496557531022742E-4,5.4677925407175978E-4,6.6560398372129232E-4,7.0118649759475177E-4,7.0118649759475177E-4,7.0118649759475177E-4,7.0118649759475177E-4,7.0118649759475177E-4,7.0118649759475177E-4,7.0118649759475177E-4,7.0118649759475177E-4,7.0118649759475177E-4,7.0118649759475177E-4,7.0118649759475177E-4,7.0118649759475177E-4,7.0118649759475177E-4,null,11.852912100824863,42.073333253947808,5.5870052866372166,36.486327967310594,0.5,2.2899537532797782E-5]
[null,9601,9000,10491363,10427370,"JA018",3004,"MELBOURNE",3.6312700000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1988,null,"Cbd",2.71265,50,1.1000000000000001,1.05,43.290043290043279,36,5.5391380801642374E-2,3.6727567139061863,null,10,"(10+)",null,2.3925808338841158E-4,null,1.5,5.5476523584333165E-2,14.745246476783729,"(10+)",null,4.0235287845926333,106149.926146,148609.89660439998,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,3.6312700000000002E-3,null,11.173424432315311,11.810803503413394,12.484541354466073,13.196712043031448,13.94950793962421,14.745246476783729,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,3.2362302244883943E-4,3.7686167343968014E-4,4.3920557037230729E-4,5.1224503943881044E-4,5.9785177255205926E-4,6.9822901554102005E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,7.3259853581452664E-4,null,56.840404915426788,165.87786443815966,5.6839435632901418,160.19392087486952,0.5,2.3925400339145121E-5]
[null,9696,9000,10471090,10427389,"JA021",3004,"MELBOURNE",42.073900000000002,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1974,null,"Cbd",0.91346000000000005,80,1.1000000000000001,1.05,69.264069264069249,50,3.4619613001026485E-2,2.8230940645482523,null,8,"(8-9)",null,1.5281036758062333E-3,null,1.5,3.6967849629863749E-2,10.362738015135575,"(10+)",null,1.5126234826666503,55869.072,55869.072,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,4.2073900000000004E-2,null,8.6139005459801847,8.9382971045777602,9.2749103270047151,9.6242002886569331,9.986644391212895,10.362738015135575,10.752995196747339,11.157949330803243,11.578153899523024,12.014183229078162,12.466633274567998,12.936122434557793,13.423292396292,13.928809012737986,14.453363212658916,14.997671944959681,15,15,15,15,15,15,15,15,15,15,null,1.8579304105080547E-3,2.0501597320490687E-3,2.2633352381890544E-3,2.4998015513517848E-3,2.7621700879882399E-3,3.053349735970521E-3,3.3765810834939041E-3,3.7354746124821665E-3,4.1340533176586472E-3,4.5768002662413855E-3,5.0687116733037696E-3,5.6153561349480538E-3,6.2229407363896113E-3,6.8983848357632004E-3,7.6494024179641516E-3,8.4845940172733267E-3,8.4882912964353557E-3,8.4882912964353557E-3,8.4882912964353557E-3,8.4882912964353557E-3,8.4882912964353557E-3,8.4882912964353557E-3,8.4882912964353557E-3,8.4882912964353557E-3,8.4882912964353557E-3,8.4882912964353557E-3,null,221.31311418814619,442.21236340539343,40.148356432509345,402.0640069728841,0.5,2.7721290384057312E-4]
[null,9851,9000,10485358,10428320,"JA026",3004,"MELBOURNE",26.0578,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1974,null,"Cbd",5.21408,80,1.1000000000000001,1.05,69.264069264069249,50,3.4619613001026485E-2,2.8230940645482523,null,3.4159438181033859,"(3-4)",null,1.7168739778572668E-4,null,1.2022776883004838,3.1966009655827708E-2,4.2725716106191509,"(4-5)",null,3.8631471598381357,142686.16697600001,142686.16697600001,33489.526800000007,21918.75,46666.666666666672,68585.416666666672,4800,null,2.6057799999999999E-2,null,3.6414641814202642,3.7597477149672387,3.8818733827798049,4.0079659866395136,4.1381543821905868,4.2725716106191509,4.4113550346097208,4.5546464787178884,4.7025923743026459,4.8553439091664679,5.0130571820560554,5.1758933621816441,5.3440188539178815,5.5176054668545831,5.6968305913711497,5.8818773799140667,6.0729349341627268,6.2701984982748602,6.4738696584090292,6.6841565487281045,6.9012740640942303,7.1254440796726284,7.356895677668664,7.5958653814298911,7.8425973971522698,8.0973438634376187,null,1.7168739798045833E-4,1.7168739798045833E-4,1.7168739798045833E-4,1.7246063559919045E-4,1.8544340312395512E-4,1.9954404255524499E-4,2.1486454827281991E-4,2.3151654911253547E-4,2.4962223844443273E-4,2.6931539531268179E-4,2.9074250563644534E-4,3.140639933655657E-4,3.3945557246916469E-4,3.6710973171771464E-4,3.9723736540975204E-4,4.3006956450397172E-4,4.6585958405789211E-4,5.0488500445871731E-4,5.4745010567488356E-4,5.9388847567392819E-4,6.4456587626122552E-4,6.9988339191402792E-4,7.6028088973728104E-4,8.262408214751107E-4,8.9829240160032144E-4,9.7701619890191342E-4,null,42.84649764041778,49.798432785823202,42.84649764041778,6.9519351454054217,0.5,1.7168739778572668E-4]
[null,9893,9000,10494330,10427437,"JA027",3004,"MELBOURNE",1.6631600000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1988,null,"Cbd",1.6327799999999999,50,1.1000000000000001,1.05,43.290043290043279,36,5.5391380801642374E-2,3.6727567139061863,null,8.8146161133748482,"(8-9)",null,7.8085139511629715E-5,null,1.5,5.3139971226167128E-2,12.786514543180493,"(10+)",null,3.4389383656111399,127017.92439000001,127017.92439000001,33489.526800000007,7306.25,46666.666666666672,53972.916666666672,4800,null,1.6631600000000001E-3,null,9.8030269271705475,10.338049132058604,10.902271375042028,11.497287313761531,12.124777583301741,12.786514543180493,13.484367283415716,14.220306903809655,14.996412081361896,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.0384604535629445E-4,1.1991789589589927E-4,1.3859243621953325E-4,1.6030138715243536E-4,1.8554913709738655E-4,2.149250874201138E-4,2.4911810776776509E-4,2.8893346333414108E-4,3.353126383562711E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,3.3553786439049924E-4,null,17.122538116249302,47.128852177654224,2.4028931217680913,44.725959055886136,0.5,1.0958085966632226E-5]
[null,9988,9000,95222220,94356645,"JA029",3008,"DOCKLANDS",181.73500000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2013,null,"Cbd",4.9848100000000004,60,1.1000000000000001,1.05,51.948051948051933,11,4.6159484001368649E-2,0.83077784322109582,null,1.0800111961874246,"(1-2)",null,1.1973999814485121E-3,null,1,7.0010780771140563E-2,1.7630528377340207,"(1-2)",null,3.8131550066990103,128036.08736600001,140839.69610260002,33489.526800000007,14612.5,70000.000000000015,84612.500000000015,4800,null,0.18173500000000001,null,1.2423353678246287,1.3324292103903284,1.4290566353352097,1.5326914563793879,1.6438418480925616,1.7630528377340207,1.8909089778002519,2.0280372123850148,2.1751099514071144,2.3328483677803833,2.5020259336935871,2.6834722133404427,2.8780769306974481,3.0867943322959119,3.3106478663810965,3.5507352014027878,3.8082336084455051,4.0844057339911801,4.3806057913210994,4.6982862009167379,5.0390047124207458,5.4044320430807371,5.7963600701310547,6.2167106172839643,6.6675448784149385,7.151073524651185,null,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.1973999828066297E-3,1.2554025692950591E-3,1.4743838032552615E-3,1.7371728133447715E-3,2.0530698509356551E-3,2.4334200603604431E-3,2.8920729492000847E-3,3.4459465355137476E-3,4.1157202343460502E-3,4.9266861094854645E-3,null,315.80433411077195,315.80433411077195,315.80433411077195,0,0.5,1.1973999814485121E-3]
[null,10089,9000,10605435,85433670,"JA033",3004,"MELBOURNE",19.510999999999999,3,"unknown","c (Cu)","185mm","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2007,null,"Cbd",5.4127400000000003,50,1.1000000000000001,1.05,43.290043290043279,17,5.5391380801642374E-2,1.2821088907423235,null,5.5,"(5-6)",null,2.7272577348279959E-4,null,1.5,7.3855174402189833E-2,9.2233131150989003,"(9-10)",null,4.8532697312614639,125354.23497600001,179256.55601568002,33489.526800000007,7306.25,105000,112306.25,4800,null,1.9511000000000001E-2,null,6.3754739988599471,6.8641596122278115,7.3903034018435001,7.9567765694150889,8.5666703967526274,9.2233131150989003,9.9302880675090179,10.691453263392178,11.510962431925988,12.393287689233304,13.343243943017782,14.366015167836,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,3.9429190299796331E-4,4.7598807764712777E-4,5.7600475333679851E-4,6.986106282778654E-4,8.490919349230634E-4,1.0339984547261432E-3,1.261449554076328E-3,1.5415149707722071E-3,1.8866887087076458E-3,2.312478922703851E-3,2.8381423172266964E-3,3.4875986185279777E-3,3.9362895164163584E-3,3.9362895164163584E-3,3.9362895164163584E-3,3.9362895164163584E-3,3.9362895164163584E-3,3.9362895164163584E-3,3.9362895164163584E-3,3.9362895164163584E-3,3.9362895164163584E-3,3.9362895164163584E-3,3.9362895164163584E-3,3.9362895164163584E-3,3.9362895164163584E-3,3.9362895164163584E-3,null,89.959232602262176,341.06680203238113,42.403310161701867,298.66349187067925,0.5,1.2855240343380151E-4]
[null,10184,9000,10488245,10427175,"JA035",3004,"MELBOURNE",4.7400700000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1988,null,"Cbd",5.7091500000000002,50,1.1000000000000001,1.05,43.290043290043279,36,5.5391380801642374E-2,3.6727567139061863,null,10,"(10+)",null,3.1231499264084138E-4,null,1.5,5.5476523584333165E-2,14.745246476783729,"(10+)",null,5.4944350278673619,122992.80814600001,202938.13344090004,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,4.7400699999999999E-3,null,11.173424432315311,11.810803503413394,12.484541354466073,13.196712043031448,13.94950793962421,14.745246476783729,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.2244057313806744E-4,4.9193552460192287E-4,5.7331598805780422E-4,6.6865789216795282E-4,7.8040444569553891E-4,9.1143165055077783E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,9.5629582533338564E-4,null,91.164015610015511,266.04476596351986,9.1162461017161984,256.92851986180369,0.5,3.1230966682612861E-5]
[null,10284,9000,119901207,0,"JA037",3008,"DOCKLANDS",365.89400000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2015,null,"Cbd",7.0666799999999999,60,1.1000000000000001,1.05,51.948051948051933,9,4.6159484001368649E-2,0.75751508731636841,null,5.5,"(5-6)",null,5.1144853755684221E-3,null,1.5,6.1545978668491534E-2,8.4618679144572457,"(8-9)",null,5.3659999210296689,141567.396634,198194.35528759999,33489.526800000007,7306.25,52500,59806.25,4800,null,0.365894,null,6.2204363036688788,6.6153058229973754,7.035241419636681,7.4818342729536376,7.9567765694150889,8.4618679144572457,8.9990221513766429,9.5702746130801302,10.177789834171579,10.82386975259714,11.510962431925991,12.241671337316134,13.018765200312917,13.845188509858916,14.724072669266818,15,15,15,15,15,15,15,15,15,15,15,null,6.9483397997990278E-3,8.1216928748546382E-3,9.5097398108350897E-3,1.1153313844460302E-2,1.310119610594543E-2,1.5411685152635093E-2,1.815447934164835E-2,2.1412934773480771E-2,2.5286774167290839E-2,2.9895337206224438E-2,3.5381481132893029E-2,4.1916262300583103E-2,4.9704555739915855E-2,5.8991801479270432E-2,7.0072104437464602E-2,7.3818088069276144E-2,7.3818088069276144E-2,7.3818088069276144E-2,7.3818088069276144E-2,7.3818088069276144E-2,7.3818088069276144E-2,7.3818088069276144E-2,7.3818088069276144E-2,7.3818088069276144E-2,7.3818088069276144E-2,7.3818088069276144E-2,null,1515.3715474872663,4566.3302243875223,714.2876598605493,3852.0425645269729,0.5,2.410771006202008E-3]
[null,10381,9000,10603410,10433304,"JA038",3008,"DOCKLANDS",50.732199999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2006,null,"Cbd",3.7016499999999999,55,1.1000000000000001,1,49.999999999999993,18,4.7957905455967419E-2,1.1854176000914696,null,2,"(2-3)",null,3.3425996829912897E-4,null,1,7.7016353395549478E-2,3.4289759314122912,"(3-4)",null,4.4809728191066052,165505.68990200001,165505.68990200001,33489.526800000007,14612.5,186666.66666666669,201279.16666666669,4800,null,5.0732199999999998E-2,null,2.3330580791522331,2.5198420997897464,2.7215800003487538,2.9394689845511977,3.1748021039363992,3.4289759314122912,3.7034988491491618,4,4.3202389555692244,4.6661161583044661,5.0396841995794928,5.4431600006975076,5.8789379691023953,6.3496042078727974,6.8579518628245824,7.4069976982983228,8,8.6404779111384489,9.3322323166089323,10.079368399158984,10.886320001395015,11.757875938204789,12.699208415745597,13.715903725649166,14.813995396596647,15,null,3.3425996867825404E-4,3.3425996867825404E-4,3.3425996867825404E-4,3.3425996867825404E-4,3.3425996867825404E-4,3.3425996867825404E-4,3.3425996867825404E-4,3.3425996867825404E-4,3.9856724121903488E-4,4.7713085129818286E-4,5.7331040793758502E-4,6.9128623202294431E-4,8.3626433725322901E-4,1.014733333793514E-3,1.2347865272032521E-3,1.5065258980671722E-3,1.8425689415449123E-3,2.2586847487303845E-3,2.7745925103046156E-3,3.4149641789156804E-3,4.2106837951801776E-3,5.2004295363605353E-3,6.4326616084885487E-3,7.9681205810938818E-3,9.8829678037434792E-3,1.0235079032583567E-2,null,135.40015054359975,135.40015054359975,135.40015054359975,0,0.5,3.3425996829912897E-4]
[null,10476,9000,10529254,10427561,"JA042",3004,"MELBOURNE",3.7652000000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1988,null,"Cbd",7.6580399999999997,50,1.1000000000000001,1,45.454545454545453,36,5.2753696001564154E-2,3.3400503291950945,null,6.5130981419304348,"(6-7)",null,8.0327045903978608E-5,null,1.5,4.7536341270962318E-2,9.0844997493440953,"(9-10)",null,5.4895095476519264,168963.50814600001,202756.2097752,33489.526800000007,14612.5,65333.333333333328,79945.833333333328,4800,null,3.7652000000000002E-3,null,7.1627066308852205,7.5114180677432785,7.8771062806249788,8.2605977721731811,8.6627592827424014,9.0844997493440953,9.5267723599618108,9.9905767078792866,10.476961050890507,10.987024680497857,11.521920406453036,12.082857162256179,12.671102737501846,13.287986643247436,13.934903116880088,14.613314273273428,15,15,15,15,15,15,15,15,15,15,null,1.0250117808334247E-4,1.1595763583943679E-4,1.3130128923517201E-4,1.4880567364453686E-4,1.6878476833036269E-4,1.9159905187007649E-4,2.1766247161422139E-4,2.4745046587962006E-4,2.8150919869996674E-4,3.2046619130107111E-4,3.6504256252867034E-4,4.1606712280177558E-4,4.7449260344893917E-4,5.414143462639338E-4,6.1809182766190557E-4,7.0597344893129257E-4,7.5961853760498558E-4,7.5961853760498558E-4,7.5961853760498558E-4,7.5961853760498558E-4,7.5961853760498558E-4,7.5961853760498558E-4,7.5961853760498558E-4,7.5961853760498558E-4,7.5961853760498558E-4,7.5961853760498558E-4,null,25.784304570832916,61.501680383005805,7.9631032823000503,53.538577100705751,0.5,2.4807826836602405E-5]
[null,10577,9000,10481504,10427597,"JA043",3004,"MELBOURNE",90.854499999999987,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1988,null,"Cbd",1.29087,80,1.1000000000000001,1.05,69.264069264069249,36,3.4619613001026485E-2,1.7387368259262788,null,8,"(8-9)",null,3.2997914482265109E-3,null,1.5,4.6159484001368649E-2,11.051408983890514,"(10+)",null,4.5486745836695262,120004.477902,168006.26906279998,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,9.0854499999999991E-2,null,8.7737166652537439,9.1881994631439934,9.6222630152689099,10.076832344182746,10.552876171814948,11.051408983890514,11.573493191876493,12.120241397061895,12.692818761595941,13.292445491537533,13.920399437207463,14.578018816384981,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.2130826468042906E-3,4.7659335697890319E-3,5.3951518844552468E-3,6.1115718686250205E-3,6.9275900517890244E-3,7.8573928174980497E-3,8.9172173868479181E-3,1.012565110025654E-2,1.1503974641130619E-2,1.3076555678927798E-2,1.4871300366467782E-2,1.6920171225428431E-2,1.8329640503779918E-2,1.8329640503779918E-2,1.8329640503779918E-2,1.8329640503779918E-2,1.8329640503779918E-2,1.8329640503779918E-2,1.8329640503779918E-2,1.8329640503779918E-2,1.8329640503779918E-2,1.8329640503779918E-2,1.8329640503779918E-2,1.8329640503779918E-2,1.8329640503779918E-2,1.8329640503779918E-2,null,917.22915608754352,2184.0864454452544,166.39431072117117,2017.6921347240832,0.5,5.9861433743920443E-4]
[null,10669,9000,10451174,10432195,"JA045",3004,"MELBOURNE",8.8270700000000009,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,2000,null,"Cbd",7.1637399999999998,80,1.1000000000000001,1.05,69.264069264069249,24,3.4619613001026485E-2,1.1476582150238503,null,5.5,"(5-6)",null,1.2338524387969947E-4,null,1.5,4.6159484001368649E-2,7.5978436764247288,"(7-8)",null,2.0633381267533486,76209.835220000008,76209.835220000008,33489.526800000007,7306.25,105000,112306.25,4800,null,8.8270700000000011E-3,null,6.031930207361949,6.3168871309114953,6.6153058229973754,6.9278222366256381,7.2551023681227766,7.5978436764247288,7.9567765694150889,8.3326659604800533,8.7263128985972092,9.1385562754320535,9.5702746130801302,10.022387936264675,10.495859732979495,10.991699007755432,11.510962431925991,12.054756595474608,12.624240365262354,13.220627354661634,13.845188509858916,14.499254818338036,15,15,15,15,15,15,null,1.5515198000893088E-4,1.7426506957900309E-4,1.959331159429866E-4,2.2051131223091238E-4,2.4840540784386083E-4,2.8007901173663177E-4,3.1606196087092912E-4,3.5695991016853766E-4,4.0346532333220545E-4,4.5637007034451412E-4,5.1657986780583715E-4,5.8513083311022241E-4,6.6320846344702781E-4,7.5216939651931534E-4,8.5356636256327275E-4,9.6917679774219737E-4,1.1010356584286961E-3,1.2514730556060527E-3,1.4231574201370445E-3,1.6191450147145115E-3,1.7808366102031339E-3,1.7808366102031339E-3,1.7808366102031339E-3,1.7808366102031339E-3,1.7808366102031339E-3,1.7808366102031339E-3,null,27.984465752372202,63.5234915988338,13.190797060862455,50.332694537971349,0.5,5.8159041759951125E-5]
[null,10774,9000,10535804,10427663,"K024",3123,"HAWTHORN EAST",0.43409300000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1988,null,"Urban",1.7175499999999999,50,1.05,0.95,50.125313283208023,36,4.7838010692327494E-2,2.7983255050136395,null,5.5,"(5-6)",null,6.0677745471000429E-6,null,1.5,4.4405468014784642E-2,7.5051268600121466,"(7-8)",null,3.8847307504159816,102488.11536600001,143483.36151240001,33489.526800000007,29225,28000,57225,4800,null,4.3409300000000003E-4,null,6.0108070753081888,6.2837346692907339,6.5690548539227258,6.8673303290058376,7.1791493443720595,7.5051268600121466,7.8459057588810408,8.2021581147720983,8.574586517760622,8.9639254598306586,9.3709427834177745,9.7964411957246043,10.241259851795597,10.706276009473106,11.192406759498668,11.700610834171504,12.231890498131236,12.787293524993769,13.36791526373859,13.974900798922754,14.609447208981866,15,15,15,15,15,null,7.5632407228600569E-6,8.456725807221577E-6,9.4647674206518566E-6,1.0602641445489438E-5,1.1887709423330253E-5,1.3339707576666803E-5,1.4981076268534529E-5,1.6837335593696165E-5,1.8937513599846831E-5,2.1314634556387524E-5,2.4006275737700661E-5,2.7055202386077082E-5,3.0510091887632605E-5,3.4426359756864028E-5,3.8867101809512371E-5,4.3904168940631712E-5,4.9619393251196283E-5,5.6105986923324029E-5,6.347013827820715E-5,7.1832832915762565E-5,8.1331931792109831E-5,8.75770450028049E-5,8.75770450028049E-5,8.75770450028049E-5,8.75770450028049E-5,8.75770450028049E-5,null,1.4501853035126397,3.1881619379122057,0.6835613803940106,2.5046005575181951,0.5,2.8601147282963048E-6]
[null,10869,9000,10535119,10427733,"K027",3144,"MALVERN",64.587699999999998,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1988,null,"Blank",2.9943399999999998,80,1,1,80,36,2.9973690909979634E-2,1.4709459425965061,null,2,"(2-3)",null,4.2554989837841945E-4,null,1,3.8508176697774739E-2,2.6187691503499471,"(2-3)",null,0.11916676596638529,4401.4500000000007,4401.4500000000007,33489.526800000007,21918.75,112000,133918.75,4800,null,6.4587699999999998E-2,null,2.1601194777846122,2.244924096618746,2.3330580791522331,2.424652133627089,2.5198420997897464,2.6187691503499471,2.7215800003487538,2.8284271247461898,2.9394689845511977,3.0548702618292864,3.1748021039363992,3.2994423773412103,3.4289759314122912,3.5635948725613571,3.7034988491491618,3.8488953475765806,4,4.1570369041273736,4.3202389555692244,4.4898481932374921,4.6661161583044661,4.849304267254178,5.0396841995794928,5.2375383006998941,5.4431600006975076,5.6568542494923797,null,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.2554989886108756E-4,4.6444880916754499E-4,5.0742016718539039E-4,5.5491600885288492E-4,6.0744032950259686E-4,6.6555518821980689E-4,7.2988753956560847E-4,8.0113688014361709E-4,8.8008380807511435E-4,9.6759960531958924E-4,null,75.156251292380418,75.156251292380418,75.156251292380418,0,0.5,4.2554989837841945E-4]
[null,10964,9000,162913551,10427887,"L002",3101,"KEW",170.17099999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2019,null,"Urban",2.2626300000000001,60,1.3,1.05,43.956043956043949,5,5.4552117456162938E-2,0.6567928590233727,null,0.72247214492570999,"(0-1)",null,1.1212080900381035E-3,null,1,7.3614153417027914E-2,1.2095188796881595,"(1-2)",null,4.5650633506593516,93673.106488000005,168611.5916784,33489.526800000007,21918.75,28000,49918.75,4800,null,0.17017099999999999,null,0.83706955914025682,0.90101447751953256,0.96984423795510299,1.0439320003871122,1.1236794309672307,1.2095188796881595,1.3019157243653094,1.4013708936785279,1.5084235829525281,1.6236541773995927,1.7476873986728927,1.8811956917894288,2.02490287078477,2.1795880428644754,2.3460898323269461,2.5253109271576784,2.7182229729442273,2.9258718406442012,3.1493832967654556,3.3899691066992963,3.6489336042958831,3.9276807632987123,4.2277218089759021,4.5506834112146848,4.8983165034978668,5.2725057755742979,null,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.1212080913098024E-3,1.2718805585404504E-3,1.5088402745065599E-3,1.7961691808452925E-3,2.1452096751821488E-3,null,287.94851422050385,287.94851422050385,287.94851422050385,0,0.5,1.1212080900381035E-3]
[null,11065,9000,10588370,42438390,"L006",3101,"KEW",29.827299999999997,3,"SWA","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2007,null,"Urban",1.3476999999999999,80,1,1,80,17,2.9973690909979634E-2,0.83227327622468961,null,5.5,"(5-6)",null,4.1692755181197831E-4,null,1.5,3.9964921213306179E-2,7.2754272563742033,"(7-8)",null,1.3397522275047473,41236.696000000004,49484.035200000006,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,2.9827299999999998E-2,null,5.9576608825192876,6.2005801228680824,6.4534042165637286,6.7165370267159652,6.9903988836557742,7.2754272563742033,7.5720774513386377,7.8808233398027667,8.2021581147721001,8.5365950788341749,8.8846684641119786,9.2469342856503669,9.6239712295986664,10.016381577608296,10.424792168922005,10.849855401691597,11.292250275123644,11.752683474117932,12.231890498131236,12.730636836069689,13.249719189086516,13.789966743238454,14.352242494033803,14.937444624987936,15,15,null,5.0826633573901011E-4,5.6187657245131476E-4,6.2162649642123725E-4,6.8824752187380666E-4,7.6256028762898944E-4,8.4548570550782435E-4,9.3805739015184806E-4,1.0414356440799988E-3,1.1569231937715047E-3,1.2859828973105752E-3,1.4302576720124386E-3,1.5915929218684583E-3,1.772061780049563E-3,1.9739935215979192E-3,2.20000554638665E-3,2.453039383079259E-3,2.7364012218984136E-3,3.053807548334449E-3,3.409436522407426E-3,3.8079858297803176E-3,4.2547378230737851E-3,4.755632875473266E-3,5.3173519856318909E-3,5.9474098046327891E-3,6.0175741014302508E-3,6.0175741014302508E-3,null,64.156733290447491,130.10318126466549,30.241007865245145,99.862173399420357,0.5,1.9652355609353839E-4]
[null,11102,9000,10516529,10425800,"L014",3124,"CAMBERWELL",24.335699999999999,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1990,null,"Urban",4.0971299999999999,80,1.1499999999999999,1.05,66.252587991718428,34,3.6193231773800405E-2,1.7115898916433028,null,2.0710237688883968,"(2-3)",null,1.6034097300209949E-4,null,1.0101462526983425,4.1379862398245461E-2,2.7668295451585858,"(2-3)",null,3.2007438615719961,78813.439610000001,118220.159415,33489.526800000007,21918.75,28000,49918.75,4800,null,2.4335699999999998E-2,null,2.2497132961287019,2.344759051094202,2.443820293523153,2.547066669493645,2.6546749922812953,2.7668295451585858,2.8837223969868506,3.0055537311413776,3.132532188332914,3.2648752239126795,3.4028094802727784,3.5465711749797584,3.6964065053060224,3.8525720698518526,4.0153353079800951,4.1849749578160651,4.3617815335969929,4.5460578231885123,4.7381194066201875,4.9382951965281041,5.1469280014300427,5.3643751127978767,5.5910089169325552,5.8272175326895637,6.0734054761469594,6.3299943533542571,null,1.6034097318396177E-4,1.6034097318396177E-4,1.6034097318396177E-4,1.6034097318396177E-4,1.6034097318396177E-4,1.6034097318396177E-4,1.6034097318396177E-4,1.6034097318396177E-4,1.6034097318396177E-4,1.6034097318396177E-4,1.6034097318396177E-4,1.6034097318396177E-4,1.6034097318396177E-4,1.6034097318396177E-4,1.6173316822423601E-4,1.7769901029470771E-4,1.9546963889657384E-4,2.1526135037937169E-4,2.3731728368253608E-4,2.619108248986732E-4,2.893494497746773E-4,3.1997906100747985E-4,3.5418888461812757E-4,3.9241699808887916E-4,4.3515657245113664E-4,4.8296292126231245E-4,null,33.098936318014935,33.098936318014935,33.098936318014935,0,0.5,1.6034097300209949E-4]
[null,11256,9000,10592329,10427881,"L019",3103,"DEEPDENE",204.744,3,"SWA","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1969,null,"Urban",3.5887099999999998,80,1.1499999999999999,1.05,66.252587991718428,55,3.6193231773800405E-2,3.6600637562393374,null,5.2338911714222531,"(5-6)",null,2.5353216756175074E-3,null,1.4619844530603219,2.9204416913229482E-2,6.4210774431950606,"(6-7)",null,4.7155232034424968,87084.429268000007,174168.85853600001,33489.526800000007,14612.5,63000,77612.5,4800,null,0.20474400000000001,null,5.5487009932749061,5.7131370123414724,5.8824461006902435,6.0567726719622437,6.2362654195036509,6.4210774431950606,6.6113663800393487,6.8072945386195007,7.0090290375411151,7.2167419479776518,7.4306104404400193,7.6508169358956843,7.8775492613661955,8.1110008101358648,8.3513707067082255,8.5988639766509856,8.8536917214743482,9.1160712986918604,9.3862265072173692,9.6643877782562271,9.9507923718535647,10.245684579267289,10.549315931338409,10.861945413036427,11.183839684362786,11.515273307800816,null,2.9246520420973796E-3,3.143387537340538E-3,3.3800008601403298E-3,3.6360156251943696E-3,3.9130886122350174E-3,4.2130215917372772E-3,4.5377742117596659E-3,4.8894780417888303E-3,5.2704518781597756E-3,5.6832184251168309E-3,6.1305224759378137E-3,6.6153507298447522E-3,7.14095339275422E-3,7.7108677233735448E-3,8.3289437008277206E-3,8.9993720060179642E-3,9.7267145263886783E-3,1.0515937612847829E-2,1.137244833839253E-2,1.2302134030695001E-2,1.3311405375677564E-2,1.4407243416138004E-2,1.5597250798984365E-2,1.6889707656826812E-2,1.8293632544798526E-2,1.9818848891807034E-2,null,735.42300305792151,1222.074901668811,391.30553940737906,830.76936226143198,0.5,1.3489997072753963E-3]
[null,11357,9000,10545432,10427904,"LQ001",3004,"MELBOURNE",0.38197599999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1969,null,"Cbd",0.62259399999999998,80,1.05,1.05,72.562358276643991,55,3.3045994228252544E-2,3.0783154082839252,null,8.3114516023665992,"(8-9)",null,1.5343040851122532E-5,null,1.5,3.4070078249262704E-2,10.549989057830436,"(10+)",null,2.7783053558571895,78936.386780000001,102617.30281400001,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,3.8197599999999996E-4,null,8.8975364184366121,9.2058993270206972,9.5249492032010483,9.8550564264014717,10.196604212326623,10.549989057830436,10.915621201202375,11.2939250984059,11.685339915821974,12.090320040069638,12.50933560549549,12.942873039944431,13.391435629445255,13.855544102466585,14.335737234421462,14.832572473122301,15,15,15,15,15,15,15,15,15,15,null,1.8387101753002608E-5,2.0140811455942052E-5,2.2070284458961435E-5,2.4193599002379972E-5,2.6530722519501305E-5,2.9103711066138359E-5,3.1936929941740509E-5,3.5057297763738728E-5,3.8494556498779568E-5,4.2281570222527566E-5,4.6454655676468265E-5,5.1053948018723162E-5,5.6123805529712843E-5,6.1713257436359445E-5,6.7876499464597772E-5,7.4673442223904422E-5,7.7062586454956417E-5,7.7062586454956417E-5,7.7062586454956417E-5,7.7062586454956417E-5,7.7062586454956417E-5,7.7062586454956417E-5,7.7062586454956417E-5,7.7062586454956417E-5,7.7062586454956417E-5,7.7062586454956417E-5,null,2.939371122896143,5.5755966897287124,0.48214729013140056,5.0934493995973114,0.5,2.5167307085249224E-6]
[null,11452,9000,152748851,10427947,"LQ004",3004,"MELBOURNE",67.7196,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,2015,null,"Cbd",1.74298,80,1,1.05,76.19047619047619,9,3.1472375455478617E-2,0.66371940512589278,null,8,"(8-9)",null,2.4595430821513528E-3,null,1.5,4.1963167273971487E-2,10.731503978790794,"(10+)",null,3.8378509683888615,141751.84673199998,141751.84673199998,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,6.7719600000000005E-2,null,8.7003902086854712,9.0732547127555669,9.4620987229237503,9.8676070579709787,10.290493885317638,10.731503978790794,11.191414030294409,11.671034017692573,12.171208631314835,12.692818761595939,13.23678305046996,13.804059509251069,14.395647205850329,15,15,15,15,15,15,15,15,15,15,15,15,15,null,3.0709031269876147E-3,3.434636665928751E-3,3.8437314191782984E-3,4.3039979664749968E-3,4.8220034557389354E-3,5.4051711392279758E-3,6.0618930933615768E-3,6.8016578761136755E-3,7.6351951098842605E-3,8.5746392430480507E-3,9.6337150441353908E-3,1.082794772357204E-2,1.217490096447503E-2,1.3662239328374211E-2,1.3662239328374211E-2,1.3662239328374211E-2,1.3662239328374211E-2,1.3662239328374211E-2,1.3662239328374211E-2,1.3662239328374211E-2,1.3662239328374211E-2,1.3662239328374211E-2,1.3662239328374211E-2,1.3662239328374211E-2,1.3662239328374211E-2,1.3662239328374211E-2,null,567.44456274426727,1247.0344562923974,102.93997553790909,1144.0944807544884,0.5,4.4618509249016791E-4]
[null,11551,9000,10456326,10428008,"LQ011",3004,"MELBOURNE",4.7507700000000002,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1969,null,"Cbd",1.78542,80,1.05,1.05,72.562358276643991,55,3.3045994228252544E-2,3.0783154082839252,null,8,"(8-9)",null,1.7254566607588029E-4,null,1.5,3.3607136027148862E-2,10.121799799731312,"(10+)",null,2.6574718440574876,70110.207999999999,98154.291199999992,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,4.7507700000000005E-3,null,8.5561969828970774,8.8486326986948587,9.1510633512671316,9.4638305499171711,9.7872875795514815,10.121799799731312,10.467745057363054,10.825514113493661,11.195511084693194,11.578153899523024,11.973874770605336,12.383120682827117,12.806353898230102,13.244052478156972,13.696710823243578,14.164840231867155,14.648969477681307,15,15,15,15,15,15,15,15,15,null,2.0607668095287316E-4,2.2534978405340717E-4,2.465215374669778E-4,2.697840972678315E-4,2.9534939042270717E-4,3.2345117049746271E-4,3.5434728857636157E-4,3.8832220202630657E-4,4.2568974612545665E-4,4.6679619621506851E-4,5.1202365095180517E-4,5.6179377046461528E-4,6.1657190678833474E-4,6.7687166789141969E-4,7.4325996097768135E-4,8.163625655657127E-4,8.9687029218366173E-4,9.5845452031701828E-4,9.5845452031701828E-4,9.5845452031701828E-4,9.5845452031701828E-4,9.5845452031701828E-4,9.5845452031701828E-4,9.5845452031701828E-4,9.5845452031701828E-4,9.5845452031701828E-4,null,35.909137346404528,67.31465795244614,6.5142675826329324,60.800390369813208,0.5,3.1301465924924467E-5]
[null,11649,9000,10500348,10428053,"LQ015",3004,"MELBOURNE",3.9289999999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1969,null,"Cbd",2.2348499999999998,80,1,1.05,76.19047619047619,55,3.1472375455478617E-2,2.823094064548251,null,8,"(8-9)",null,1.4269937757713669E-4,null,1.5,3.3607136027148862E-2,10.121799799731312,"(10+)",null,1.2119450765606927,44763.450732000005,44763.450732000005,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,3.9290000000000002E-3,null,8.5561969828970774,8.8486326986948587,9.1510633512671316,9.4638305499171711,9.7872875795514815,10.121799799731312,10.467745057363054,10.825514113493661,11.195511084693194,11.578153899523024,11.973874770605336,12.383120682827117,12.806353898230102,13.244052478156972,13.696710823243578,14.164840231867155,14.648969477681307,15,15,15,15,15,15,15,15,15,null,1.7043032591850131E-4,1.8636964145724518E-4,2.0387918604936793E-4,2.231178773473163E-4,2.4426098400276512E-4,2.6750182578498446E-4,2.9305365168520568E-4,3.2115171472442541E-4,3.5205556415631974E-4,3.8605157793978744E-4,4.2345576076923156E-4,4.6461683561937822E-4,5.0991965971229234E-4,5.5978899907707332E-4,6.1469369948057039E-4,6.7515129549687418E-4,7.4173310389465423E-4,7.9266472810208969E-4,7.9266472810208969E-4,7.9266472810208969E-4,7.9266472810208969E-4,7.9266472810208969E-4,7.9266472810208969E-4,7.9266472810208969E-4,7.9266472810208969E-4,7.9266472810208969E-4,null,19.082185661577839,35.771140598642035,3.4616945058259905,32.309446092816046,0.5,2.5887058228251046E-5]
[null,11744,9000,10466850,10428082,"LQ017",3004,"MELBOURNE",72.001199999999997,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1969,null,"Cbd",3.3629899999999999,80,1.05,1.05,72.562358276643991,55,3.3045994228252544E-2,3.0783154082839252,null,8,"(8-9)",null,2.6150487209994741E-3,null,1.5,3.3607136027148862E-2,10.121799799731312,"(10+)",null,2.5997771219073442,68588.088780000005,96023.324292000005,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,7.2001200000000001E-2,null,8.5561969828970774,8.8486326986948587,9.1510633512671316,9.4638305499171711,9.7872875795514815,10.121799799731312,10.467745057363054,10.825514113493661,11.195511084693194,11.578153899523024,11.973874770605336,12.383120682827117,12.806353898230102,13.244052478156972,13.696710823243578,14.164840231867155,14.648969477681307,15,15,15,15,15,15,15,15,15,null,3.1232344063433946E-3,3.4153315928967683E-3,3.7362041360594939E-3,4.088764293830387E-3,4.476223965736801E-3,4.9021258484881203E-3,5.3703778533257399E-3,5.8852911280774488E-3,6.4516220631030807E-3,7.0746187003202397E-3,7.7600720087293452E-3,8.5143725387625286E-3,9.3445730218571395E-3,1.0258457541447739E-2,1.1264617967686548E-2,1.2372538421310648E-2,1.3592688612914173E-2,1.4526040117338809E-2,1.4526040117338809E-2,1.4526040117338809E-2,1.4526040117338809E-2,1.4526040117338809E-2,1.4526040117338809E-2,1.4526040117338809E-2,1.4526040117338809E-2,1.4526040117338809E-2,null,538.65519129595975,1009.7538575380875,97.717302897769315,912.03655464031817,0.5,4.743953313575844E-4]
[null,11845,9000,10482096,10428137,"LQ022",3004,"MELBOURNE",16.3782,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1984,null,"Cbd",0.89994700000000005,80,1,1.05,76.19047619047619,40,3.1472375455478617E-2,1.7607640561512046,null,2.5178926002962227,"(2-3)",null,1.0791127947924186E-4,null,1.0739846571851748,3.7630180554158378E-2,3.2766892767904512,"(3-4)",null,1.6577924369669008,61230.918389999999,61230.918389999999,33489.526800000007,14612.5,70000.000000000015,84612.500000000015,4800,null,1.6378199999999999E-2,null,2.7147032386289114,2.8188044004962713,2.9268975463668654,3.039135757493546,3.1556779853605987,3.2766892767904512,3.4023410076825855,3.532811125715674,3.6682844023566532,3.8089526945336321,3.9550152163432082,4.1066788211769945,4.2641582946668937,4.4276766588639918,4.5974654880818502,4.7737652368514913,4.9568255804525281,5.1469057685026867,5.3442749921065005,5.5492127650830971,5.7620093198129965,5.9829660182645155,6.2123957787818522,6.4506235192392962,6.6979866171891427,6.9548353876549625,null,1.0791127960163722E-4,1.0791127960163722E-4,1.0791127960163722E-4,1.0791127960163722E-4,1.0791127960163722E-4,1.0791127960163722E-4,1.0791127960163722E-4,1.0791127960163722E-4,1.0791127960163722E-4,1.0791127960163722E-4,1.0791127960163722E-4,1.145467208521446E-4,1.2485212457434924E-4,1.3621460179638118E-4,1.4874893606495117E-4,1.6258280641689971E-4,1.7785826732264035E-4,1.9473340083204602E-4,2.1338416114250548E-4,2.3400643419734194E-4,2.5681833759453535E-4,2.8206278907437249E-4,3.1001037519797907E-4,3.4096255556884965E-4,3.7525524213369169E-4,4.1326279777996575E-4,null,19.870021709734015,19.870021709734015,19.870021709734015,0,0.5,1.0791127947924186E-4]
[null,11936,9000,10608541,10433471,"LQ027",3004,"MELBOURNE",9.7512399999999992,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1969,null,"Cbd",0.29730000000000001,80,1,1,80,55,2.9973690909979634E-2,2.5997253881031654,null,8,"(8-9)",null,3.5416031524695301E-4,null,1.5,3.3607136027148862E-2,10.121799799731312,"(10+)",null,0.27472653262883362,10147.083268,10147.083268,33489.526800000007,1670,130666.66666666666,132336.66666666666,4800,null,9.7512399999999996E-3,null,8.5561969828970774,8.8486326986948587,9.1510633512671316,9.4638305499171711,9.7872875795514815,10.121799799731312,10.467745057363054,10.825514113493661,11.195511084693194,11.578153899523024,11.973874770605336,12.383120682827117,12.806353898230102,13.244052478156972,13.696710823243578,14.164840231867155,14.648969477681307,15,15,15,15,15,15,15,15,15,null,4.2298473181713586E-4,4.6254393040558601E-4,5.06000222492247E-4,5.5374801992981535E-4,6.0622231551212089E-4,6.6390290243511629E-4,7.2731903549474281E-4,7.9705458047579683E-4,8.7375370308568864E-4,9.5812715420452341E-4,1.0509592142131233E-3,1.1531153657839412E-3,1.2655507718434445E-3,1.3893196435124256E-3,1.5255855917849115E-3,1.6756330666075181E-3,1.8408799979693835E-3,1.9672853151586206E-3,1.9672853151586206E-3,1.9672853151586206E-3,1.9672853151586206E-3,1.9672853151586206E-3,1.9672853151586206E-3,1.9672853151586206E-3,1.9672853151586206E-3,1.9672853151586206E-3,null,64.022720676574224,120.015902970727,11.614345670075799,108.40155730065121,0.5,6.4248133794260812E-5]
[null,12036,9000,10466585,10428228,"LQ030",3004,"MELBOURNE",45.885199999999998,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1969,null,"Cbd",1.2112499999999999,80,1.05,1.05,72.562358276643991,55,3.3045994228252544E-2,3.0783154082839252,null,8,"(8-9)",null,1.6665282463737417E-3,null,1.5,3.3607136027148862E-2,10.121799799731312,"(10+)",null,1.3887430090687056,39456.553999999996,51293.520199999999,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,4.5885200000000001E-2,null,8.5561969828970774,8.8486326986948587,9.1510633512671316,9.4638305499171711,9.7872875795514815,10.121799799731312,10.467745057363054,10.825514113493661,11.195511084693194,11.578153899523024,11.973874770605336,12.383120682827117,12.806353898230102,13.244052478156972,13.696710823243578,14.164840231867155,14.648969477681307,15,15,15,15,15,15,15,15,15,null,1.9903867627476756E-3,2.1765355744957971E-3,2.3810224555134789E-3,2.6057033407119057E-3,2.8526251217011137E-3,3.1240455017839579E-3,3.4224549295764823E-3,3.7506008298481049E-3,4.1115143732312447E-3,4.5085400519426664E-3,4.9453683568461042E-3,5.4260718823523268E-3,5.9551452201146542E-3,6.5375490405831828E-3,7.1787588036156449E-3,7.8848185859336142E-3,8.6624005647307177E-3,9.2572103797174867E-3,9.2572103797174867E-3,9.2572103797174867E-3,9.2572103797174867E-3,9.2572103797174867E-3,9.2572103797174867E-3,9.2572103797174867E-3,9.2572103797174867E-3,9.2572103797174867E-3,null,268.73275763933259,503.76185555792927,48.750742035209008,455.01111352272028,0.5,3.0232447040339649E-4]
[null,12137,9000,10455653,10428242,"LQ034",3004,"MELBOURNE",119.627,3,"SWA&S","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1975,null,"Cbd",3.8616100000000002,80,1.05,1.05,72.562358276643991,49,3.3045994228252544E-2,2.5246603444369748,null,8,"(8-9)",null,4.3447947165742252E-3,null,1.5,3.7722295540677291E-2,10.417609656745855,"(10+)",null,3.2662283828058452,80425.896146000028,120638.84421900005,33489.526800000007,1670,140000.00000000003,141670.00000000003,4800,null,0.119627,null,8.6269078008687234,8.9585504010574208,9.3029422755862061,9.660573542419737,10.031953161035759,10.417609656745855,10.818091872861132,11.233969751773271,11.66583514606253,12.114302660787015,12.58001052815192,13.063621515803529,13.56582387004056,14.087332295285245,14.628888971208006,15,15,15,15,15,15,15,15,15,15,15,null,5.3037989050287318E-3,5.864468560743046E-3,6.4875555636329718E-3,7.1801979511616695E-3,7.9503635758128872E-3,8.8069475855687123E-3,9.7598814336504903E-3,1.0820254787204291E-2,1.2000451867808641E-2,1.331430393936054E-2,1.4777259863385286E-2,1.6406576870722986E-2,1.822153395478969E-2,2.0243670578462089E-2,2.2497053707750774E-2,2.413441166420684E-2,2.413441166420684E-2,2.413441166420684E-2,2.413441166420684E-2,2.413441166420684E-2,2.413441166420684E-2,2.413441166420684E-2,2.413441166420684E-2,2.413441166420684E-2,2.413441166420684E-2,2.413441166420684E-2,null,1306.0382142141702,2647.3540948689833,236.92806425457175,2410.4260306144115,0.5,7.8818811775795052E-4]
[null,12232,9000,10463612,10428298,"LQ042",3004,"MELBOURNE",127.119,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1969,null,"Cbd",1.31837,80,1.1000000000000001,1.05,69.264069264069249,55,3.4619613001026485E-2,3.356609994642378,null,8,"(8-9)",null,4.6169005289457979E-3,null,1.5,3.3607136027148862E-2,10.121799799731312,"(10+)",null,2.0837540419137448,51309.267610000003,76963.901415,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,0.12711900000000001,null,8.5561969828970774,8.8486326986948587,9.1510633512671316,9.4638305499171711,9.7872875795514815,10.121799799731312,10.467745057363054,10.825514113493661,11.195511084693194,11.578153899523024,11.973874770605336,12.383120682827117,12.806353898230102,13.244052478156972,13.696710823243578,14.164840231867155,14.648969477681307,15,15,15,15,15,15,15,15,15,null,5.5141085773565725E-3,6.0298097359133499E-3,6.5963141388163914E-3,7.2187634132129044E-3,7.9028282070367772E-3,8.6547631946962186E-3,9.4814678413264603E-3,1.0390553531192221E-2,1.1390417729698959E-2,1.2490325919095912E-2,1.3700502126043256E-2,1.5032228945558598E-2,1.6497958061330337E-2,1.8111432367950746E-2,1.988782091735063E-2,2.1843868040790825E-2,2.3998058140489834E-2,2.5645901647139105E-2,2.5645901647139105E-2,2.5645901647139105E-2,2.5645901647139105E-2,2.5645901647139105E-2,2.5645901647139105E-2,2.5645901647139105E-2,2.5645901647139105E-2,2.5645901647139105E-2,null,863.00687459819551,1617.7780049067032,156.55786026136013,1461.2201446453432,0.5,8.375507648045418E-4]
[null,12238,9000,10466655,10428297,"LQ042",3004,"MELBOURNE",41.243499999999997,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1969,null,"Cbd",1.31837,80,1.1000000000000001,1.05,69.264069264069249,55,3.4619613001026485E-2,3.356609994642378,null,8,"(8-9)",null,1.4979439498861381E-3,null,1.5,3.3607136027148862E-2,10.121799799731312,"(10+)",null,2.0837540419137448,51309.267610000003,76963.901415,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,4.1243499999999995E-2,null,8.5561969828970774,8.8486326986948587,9.1510633512671316,9.4638305499171711,9.7872875795514815,10.121799799731312,10.467745057363054,10.825514113493661,11.195511084693194,11.578153899523024,11.973874770605336,12.383120682827117,12.806353898230102,13.244052478156972,13.696710823243578,14.164840231867155,14.648969477681307,15,15,15,15,15,15,15,15,15,null,1.7890412692847309E-3,1.9563594572262386E-3,2.1401606540664558E-3,2.3421130502351843E-3,2.5640564758763152E-3,2.8080202473308746E-3,3.0762428819747461E-3,3.371193877891789E-3,3.6955977755869607E-3,4.0524607418578832E-3,4.4450999412791545E-3,4.8771759887675801E-3,5.3527288076721628E-3,5.8762172520832956E-3,6.4525628899279467E-3,7.0871983852953237E-3,7.7861209647439988E-3,8.3207604259298885E-3,8.3207604259298885E-3,8.3207604259298885E-3,8.3207604259298885E-3,8.3207604259298885E-3,8.3207604259298885E-3,8.3207604259298885E-3,8.3207604259298885E-3,8.3207604259298885E-3,null,280.0008183866351,524.88477053288352,50.794878103897972,474.08989242898554,0.5,2.7174163554005395E-4]
[null,12369,9000,10454014,10428378,"LQ048",3004,"MELBOURNE",26.889099999999999,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1982,null,"Cbd",1.9509399999999999,80,1,1.05,76.19047619047619,42,3.1472375455478617E-2,1.8751573737561222,null,8,"(8-9)",null,9.765990922905028E-4,null,1.5,4.1963167273971487E-2,10.731503978790794,"(10+)",null,1.4773400569692521,54565.871122000004,54565.871122000004,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,2.6889099999999999E-2,null,8.7003902086854712,9.0732547127555669,9.4620987229237503,9.8676070579709787,10.290493885317638,10.731503978790794,11.191414030294409,11.671034017692573,12.171208631314835,12.692818761595939,13.23678305046996,13.804059509251069,14.395647205850329,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.2193489222009973E-3,1.3637748712902139E-3,1.5262121823434748E-3,1.7089680346656334E-3,1.9146500144966861E-3,2.1462056373607484E-3,2.406967105191241E-3,2.7007019946456894E-3,3.0316706659399765E-3,3.404691286868843E-3,3.8252134860994585E-3,4.2994017852128622E-3,4.8342301124617614E-3,5.4248004938686435E-3,5.4248004938686435E-3,5.4248004938686435E-3,5.4248004938686435E-3,5.4248004938686435E-3,5.4248004938686435E-3,5.4248004938686435E-3,5.4248004938686435E-3,5.4248004938686435E-3,5.4248004938686435E-3,5.4248004938686435E-3,5.4248004938686435E-3,5.4248004938686435E-3,null,140.16677333125841,308.035017775261,25.42761912840826,282.60739864685274,0.5,1.7716459592905708E-4]
[null,12429,9000,10471230,10428387,"LQ049",3004,"MELBOURNE",65.265699999999995,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1983,null,"Cbd",1.86842,80,1,1.05,76.19047619047619,41,3.1472375455478617E-2,1.8170607318790064,null,8,"(8-9)",null,2.3704186223303969E-3,null,1.5,4.1963167273971487E-2,10.731503978790794,"(10+)",null,1.9627587281273644,72494.913610000003,72494.913610000003,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,6.5265699999999996E-2,null,8.7003902086854712,9.0732547127555669,9.4620987229237503,9.8676070579709787,10.290493885317638,10.731503978790794,11.191414030294409,11.671034017692573,12.171208631314835,12.692818761595939,13.23678305046996,13.804059509251069,14.395647205850329,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.9596253110626101E-3,3.3101785339474249E-3,3.7044492537561514E-3,4.1480374969811865E-3,4.647272443151179E-3,5.2093083541768E-3,5.8422332096381042E-3,6.5551917383604198E-3,7.3585247621541349E-3,8.2639270232694965E-3,9.2846259569759285E-3,1.0435584199291425E-2,1.1733728992450308E-2,1.3167171887221316E-2,1.3167171887221316E-2,1.3167171887221316E-2,1.3167171887221316E-2,1.3167171887221316E-2,1.3167171887221316E-2,1.3167171887221316E-2,1.3167171887221316E-2,1.3167171887221316E-2,1.3167171887221316E-2,1.3167171887221316E-2,1.3167171887221316E-2,1.3167171887221316E-2,null,432.49340327473578,950.4614396064319,78.458519609558323,872.00291999687352,0.5,4.3001704662956586E-4]
[null,12530,9000,10493665,10428439,"LQ054",3004,"MELBOURNE",4.2261199999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1969,null,"Cbd",1.6123000000000001,80,1.05,1.05,72.562358276643991,55,3.3045994228252544E-2,3.0783154082839252,null,6.2695023815382616,"(6-7)",null,8.1860581979857229E-5,null,1.5,3.0652656570536781E-2,7.7699643989014691,"(7-8)",null,1.6759862891645778,47617.624780000006,61902.912214000011,33489.526800000007,14612.5,46666.666666666672,61279.166666666672,4800,null,4.2261199999999999E-3,null,6.6658821445944465,6.8733729671512878,7.087322415965156,7.3079315305452379,7.5354076082150998,7.7699643989014691,8.0118223059862537,8.2612085934105526,8.5183575992252525,8.7835109557888504,9.0569178168194764,9.3388350915143974,9.6295276859570365,9.9292687520383467,10.238339944126418,10.557031683725516,10.885643432373241,11.224483973032251,11.573871700240899,11.934134919295524,12.305612154745448,12.688652468490593,13.083615787780602,13.4908732434237,13.910807518523063,14.343813208068431,null,9.5647260590288864E-5,1.034554937913371E-4,1.1194777751137439E-4,1.2118615869235318E-4,1.3123843213677986E-4,1.421786801394572E-4,1.5408786322497364E-4,1.6705446685875047E-4,1.8117520946488337E-4,1.9655581759404035E-4,2.1331187464361642E-4,2.3156975014485188E-4,2.5146761730288265E-4,2.7315656721132049E-4,2.9680182896914611E-4,3.2258410581123683E-4,3.50701038332136E-4,3.8136880694388545E-4,4.148238868717788E-4,4.513249702665685E-4,4.9115507140866388E-4,5.3462383251098422E-4,5.8207004930524312E-4,6.3386443743567724E-4,6.9041266270007489E-4,7.5215866038740183E-4,null,13.218159614241396,22.957819749636808,4.4961279345519127,18.461691815084897,0.5,2.7844697001673788E-5]
[null,12625,9000,10471062,10428487,"LQ056",3004,"MELBOURNE",68.091700000000003,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1982,null,"Cbd",1.72177,80,1,1.05,76.19047619047619,42,3.1472375455478617E-2,1.8751573737561222,null,8,"(8-9)",null,2.4730575739804321E-3,null,1.5,4.1963167273971487E-2,10.731503978790794,"(10+)",null,2.6187670133979779,79937.785122000001,96724.719997620021,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,6.8091700000000005E-2,null,8.7003902086854712,9.0732547127555669,9.4620987229237503,9.8676070579709787,10.290493885317638,10.731503978790794,11.191414030294409,11.671034017692573,12.171208631314835,12.692818761595939,13.23678305046996,13.804059509251069,14.395647205850329,15,15,15,15,15,15,15,15,15,15,15,15,15,null,3.0877768689109588E-3,3.4535090205113543E-3,3.8648516334305423E-3,4.3276472148953268E-3,4.8484989974414919E-3,5.4348710219931824E-3,6.095201477050196E-3,6.8390310575220407E-3,7.67714834204139E-3,8.6217544543360398E-3,9.6866495766477316E-3,1.0887444226031315E-2,1.2241798593062339E-2,1.3737309459533996E-2,1.3737309459533996E-2,1.3737309459533996E-2,1.3737309459533996E-2,1.3737309459533996E-2,1.3737309459533996E-2,1.3737309459533996E-2,1.3737309459533996E-2,1.3737309459533996E-2,1.3737309459533996E-2,1.3737309459533996E-2,1.3737309459533996E-2,1.3737309459533996E-2,null,511.14204196529511,1123.3022223487985,92.726149391297426,1030.5760729575011,0.5,4.4863675305691059E-4]
[null,12722,9000,42487293,42305513,"MG002",3006,"SOUTHBANK",29.250199999999996,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Cbd",7.8485300000000002,60,1,1,60,15,3.9964921213306179E-2,0.91058014341893601,null,3.5,"(3-4)",null,1.9272120910867618E-4,null,1.2142857142857142,6.5824576116033706E-2,5.5485409500182188,"(5-6)",null,1.022200919561099,34322.917902000008,37755.209692200013,33489.526800000007,14612.5,373333.33333333337,387945.83333333337,4800,null,2.9250199999999997E-2,null,3.9924781196444235,4.2641237003486667,4.554251867382705,4.8641201637426477,5.1950716948214879,5.5485409500182188,5.9260600204453882,6.3292652396853768,6.7599042763793706,7.2198437093913972,7.711077118381545,8.2357337248564502,8.7960876211511678,9.3945676273448715,10.03376781883463,10.716458770198347,11.445599564082741,12.22435061716814,13.056087378803458,13.944414961687313,14.893183768011006,15,15,15,15,15,null,1.9272120932726483E-4,2.2297208536691042E-4,2.5982735999266352E-4,3.0361516729332728E-4,3.5571560057381187E-4,4.1779286722894176E-4,4.9185500596671847E-4,5.8032632373712168E-4,6.8613528512503398E-4,8.128211773963317E-4,9.6466359285161311E-4,1.1468396444731252E-3,1.365614894936743E-3,1.6285752741711926E-3,1.9449088370373146E-3,2.3257481315739383E-3,2.784586284149509E-3,3.3377827515452363E-3,4.00517815203171E-3,4.8108418025358309E-3,5.7839807210249361E-3,5.9011457953504053E-3,5.9011457953504053E-3,5.9011457953504053E-3,5.9011457953504053E-3,5.9011457953504053E-3,null,89.420823631800431,193.8519503147289,89.420823631800431,104.43112668292846,0.5,1.9272120910867618E-4]
[null,12822,9000,128854128,0,"MG004",3006,"SOUTHBANK",12.317600000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2016,null,"Cbd",9.05335,60,1.05,1,57.142857142857139,8,4.1963167273971487E-2,0.69946337689340055,null,0.76940971458274066,"(0-1)",null,8.1157146457700455E-5,null,1,5.3876939749512097E-2,1.1218811961195305,"(1-2)",null,2.6492451001652393,69893.167610000004,97850.434653999997,33489.526800000007,21918.75,46666.666666666672,68585.416666666672,4800,null,1.23176E-2,null,0.85694821932721899,0.90438434973127846,0.95444629394410885,1.0072794031589798,1.0630370744440492,1.1218811961195305,1.1839826177885888,1.2495216463866676,1.3186885696894868,1.391684208799681,1.4687205012161828,1.5500211161792481,1.6358221040777354,1.7263725818041433,1.8219354560472885,1.9227881866226446,2.0292235920566211,2.1415506997637399,2.2600956432851262,2.3852026091933922,2.5172348364131771,2.65657567085879,2.8036296784510393,2.9588238197447891,3.1226086895776972,3.2954598253393748,null,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,8.1157146549750683E-5,null,16.61492749574705,16.61492749574705,16.61492749574705,0,0.5,8.1157146457700455E-5]
[null,12917,9000,10565100,10428803,"MG009",3205,"SOUTH MELBOURNE",3.2802899999999995,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1968,null,"Urban",2.2853599999999998,80,1.05,1,76.19047619047619,56,3.1472375455478617E-2,2.9133564767923747,null,5.5,"(5-6)",null,4.5852064348208322E-5,null,1.5,2.8546372295218697E-2,6.7165370267159652,"(6-7)",null,2.6885080602898288,70929.014633999992,99300.620487599983,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,3.2802899999999995E-3,null,5.8231469975152947,5.9917720860863231,6.1652801735766163,6.3438126605253684,6.5275150421096813,6.7165370267159652,6.9110326579448929,7.1111604401493418,7.3170834676076275,7.5289695574373052,7.7469913863578466,7.9713266314136551,8.2021581147720983,8.4396739527145694,8.6840677089419742,8.9355385523196151,9.1942914191899963,9.4605371803858418,9.7344928130794308,10.016381577608296,10.306433199421399,10.604884056294045,10.911977370964124,11.227963409346636,11.553099684488103,11.887651166426991,null,5.2803326483606605E-5,5.670087684588317E-5,6.0911150574397338E-5,6.5460258067374314E-5,7.0376542821855233E-5,7.5690775347665698E-5,8.1436364087824476E-5,8.7649584846660224E-5,9.4369830360006236E-5,1.0163988178678079E-4,1.0950620405908619E-4,1.1801926719982448E-4,1.2723389590397813E-4,1.372096498835087E-4,1.4801123769776021E-4,1.5970896703294571E-4,1.7237923465749109E-4,1.86105059566639E-4,2.0097666314186248E-4,2.17092100490572E-4,2.3455794750181478E-4,2.5349004855683622E-4,2.7401433027246779E-4,2.9626768713350614E-4,3.2039894539105364E-4,3.4656991217099013E-4,null,14.34694574275359,23.683370887327484,6.7625964851526597,16.920774402174825,0.5,2.1612893417039862E-5]
[null,13018,9000,10598269,10428830,"MG014",3205,"SOUTH MELBOURNE",22.340099999999996,3,"xlpe","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2005,null,"Urban",1.69794,55,1.1499999999999999,1,47.826086956521742,19,5.0137810249420475E-2,1.2962444697134086,null,3.5,"(3-4)",null,1.4719253487527388E-4,null,1.2142857142857142,8.2579922763751382E-2,6.239015689313999,"(6-7)",null,4.0779502869782203,75309.983220000024,150619.96644000005,33489.526800000007,14612.5,56000,70612.5,4800,null,2.2340099999999995E-2,null,4.1285357907306919,4.4839427467554795,4.8699450786698009,5.289176603876367,5.7444978731945922,6.239015689313999,6.7761043055029191,7.359428449218048,7.992968327712326,8.6810467862623959,9.4283588043249118,10.240003530883417,11.121519077573211,12.078920306988815,13.11873987401577,14.248072800224881,15,15,15,15,15,15,15,15,15,15,null,1.5814433277164239E-4,1.9134954393196463E-4,2.3255210713476196E-4,2.8379648112437683E-4,3.4766840797238621E-4,4.2744134151985361E-4,5.2726303303174578E-4,6.523933843531329E-4,8.0950777028646688E-4,1.0070839866957954E-3,1.2558960406727534E-3,1.5696444734159196E-3,1.9657611915009877E-3,2.4664373853072272E-3,3.0999366841970443E-3,3.9022730685868679E-3,4.5070525050327024E-3,4.5070525050327024E-3,4.5070525050327024E-3,4.5070525050327024E-3,4.5070525050327024E-3,4.5070525050327024E-3,4.5070525050327024E-3,4.5070525050327024E-3,4.5070525050327024E-3,4.5070525050327024E-3,null,38.1997000408793,110.93042881859228,38.1997000408793,72.730728777712983,0.5,1.4719253487527388E-4]
[null,13107,9000,10443424,10428866,"MG018",3006,"SOUTHBANK",14.586800000000002,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2007,null,"Urban",3.9038499999999998,60,1.1000000000000001,1,54.54545454545454,17,4.3961413334636802E-2,1.0556923906636178,null,3.5,"(3-4)",null,9.6108256799147982E-5,null,1.2142857142857142,7.2407033727637085E-2,5.8101837948493369,"(5-6)",null,4.5393838659277241,111775.40961,167663.11441500002,33489.526800000007,21918.75,84000.000000000015,105918.75000000001,4800,null,1.4586800000000002E-2,null,4.0453862570462258,4.3491658568995657,4.6757571339138488,5.0268730820331919,5.4043553288059805,5.8101837948493369,6.2464870786703575,6.715553621313199,7.2198437093913972,7.7620023794621229,8.3448732914267421,8.9715136437246201,9.6452102085513847,10.369496571207511,11.148171663998781,11.985319691900234,12.885331554495092,13.852927876548204,14.893183768011006,15,15,15,15,15,15,15,null,9.8592570603338065E-5,1.1638091272302323E-4,1.3785755288309615E-4,1.6383462338084666E-4,1.953095364503124E-4,2.3350818929749185E-4,2.7993838558477405E-4,3.3645591111167351E-4,4.0534628653632505E-4,4.8942594604901998E-4,5.9216749199376886E-4,7.1785479382167395E-4,8.7177508796767512E-4,1.0604569584964469E-3,1.2919652176786706E-3,1.5762663616633984E-3,1.9256815740985023E-3,2.3554483451806623E-3,2.8844168580538444E-3,2.9428459801169671E-3,2.9428459801169671E-3,2.9428459801169671E-3,2.9428459801169671E-3,2.9428459801169671E-3,2.9428459801169671E-3,2.9428459801169671E-3,null,29.973415755198765,72.824523773705181,29.973415755198765,42.851108018506416,0.5,9.6108256799147982E-5]
[null,13209,9000,10565686,10428891,"MG019",3205,"SOUTH MELBOURNE",188.09,3,"SWA","c (Cu)","0.1in(65.1mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1987,null,"Urban",7.6322700000000001,80,1.05,1,76.19047619047619,37,3.1472375455478617E-2,1.6021247408161088,null,2,"(2-3)",null,1.2392712604102163E-3,null,1,3.7467415165402446E-2,2.5997598794835812,"(2-3)",null,4.745601318876469,134830.61551200002,175279.80016560003,33489.526800000007,21918.75,56000,77918.75,4800,null,0.18809000000000001,null,2.1556278156399427,2.2379257358126381,2.3233656397803149,2.412067482727104,2.5041557995062687,2.5997598794835812,2.6990139480558959,2.8020573550997758,2.9090347706147344,3.0200963878357823,3.1353981341004404,3.255101889766264,3.3793757154862418,3.5083940881611504,3.6423381459001374,3.7813959423334538,3.9257627106343755,4.0756411376210027,4.2312416483227597,4.392782701411126,4.5604910959093701,4.734602289611896,4.9153607296602608,5.1030201957399806,5.2978441563799512,5.5001061388547425,null,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2392712618158252E-3,1.2929765077354812E-3,1.4084989731992356E-3,1.5358038708224312E-3,1.676163871059246E-3,1.8309939058380245E-3,2.0018674155730947E-3,2.1905344776120507E-3,2.3989420359932885E-3,2.6292564782404047E-3,null,361.23279653570933,361.23279653570933,361.23279653570933,0,0.5,1.2392712604102163E-3]
[null,13310,9000,10501828,84540814,"MG023",3205,"SOUTH MELBOURNE",144.346,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2001,null,"Cbd",8.5747199999999992,80,1,1,80,23,2.9973690909979634E-2,0.99625474141140391,null,2,"(2-3)",null,9.5105454492622188E-4,null,1,5.9947381819959268E-2,3.0428021578287088,"(3-4)",null,0.52272464817049946,17551.769756000002,19306.946731600005,33489.526800000007,14612.5,373333.33333333337,387945.83333333337,4800,null,0.144346,null,2.2547564083156661,2.3940567836818158,2.5419632304202815,2.6990074374390836,2.8657539417464606,3.0428021578287088,3.2307885324043562,3.4303888323005087,3.642320573675744,3.8673456013220338,4.1062728273176887,4.3599611388761295,4.6293224858435229,4.9153251589441105,5.2189972705577468,5.5414304505422276,5.8837837703860245,6.2472879097978282,6.6332495807108005,7.0430562246048183,7.4781810000324409,7.9401880782776262,8.430738266183802,8.9515949763640652,9.5046305662550186,10.0918330688016,null,9.5105454600492899E-4,9.5105454600492899E-4,9.5105454600492899E-4,9.5105454600492899E-4,9.5105454600492899E-4,9.5105454600492899E-4,9.5105454600492899E-4,9.5105454600492899E-4,9.5105454600492899E-4,9.5105454600492899E-4,1.0093075084742784E-3,1.1582975872414458E-3,1.3324492451078866E-3,1.5362674816541181E-3,1.7750923085535742E-3,2.0552568820823899E-3,2.3842759977087042E-3,2.7710708289386747E-3,3.2262369388861402E-3,3.762363963565404E-3,4.3944170046593097E-3,5.1401917291043339E-3,6.0208575162141835E-3,7.0616057955582064E-3,8.2924240705488581E-3,9.7490201315171329E-3,null,423.73503590080833,423.73503590080833,423.73503590080833,0,0.5,9.5105454492622188E-4]
[null,13405,9000,10443219,10428752,"MG024",3008,"DOCKLANDS",70.012299999999996,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2002,null,"Urban",2.8245900000000002,80,1.1000000000000001,1,72.72727272727272,22,3.2971060000977603E-2,1.0327406972021878,null,2,"(2-3)",null,4.6129103761613152E-4,null,1,6.3013380050904122E-2,3.1088125635418389,"(3-4)",null,1.41834906522043,34924.684146000007,52387.026219000007,33489.526800000007,14612.5,56000,70612.5,4800,null,7.00123E-2,null,2.2686250443909253,2.4161788888088949,2.5733297960188635,2.7407019694402472,2.9189602113628923,3.1088125635418389,3.3110131195392429,3.5263650199840848,3.7557236426468257,4,4.2601643577598507,4.5372500887818505,4.8323577776177897,5.1466595920377278,5.4814039388804954,5.8379204227257846,6.2176251270836769,6.6220262390784868,7.0527300399681696,7.5114472852936505,8.0000000000000018,8.5203287155197032,9.0745001775637011,9.6647155552355795,10.293319184075454,10.962807877760991,null,4.61291038139338E-4,4.61291038139338E-4,4.61291038139338E-4,4.61291038139338E-4,4.61291038139338E-4,4.61291038139338E-4,4.61291038139338E-4,4.61291038139338E-4,4.61291038139338E-4,4.61291038139338E-4,5.3255855210493765E-4,6.1648528579479099E-4,7.1545928020421367E-4,8.3233538352369101E-4,9.7052853531221504E-4,1.1341259570318901E-3,1.3280221161297088E-3,1.5580811266230354E-3,1.831332209308766E-3,2.1562049933200162E-3,2.542812838909508E-3,3.0032940486869565E-3,3.5522228710219888E-3,4.2071046573299402E-3,4.9889725018977355E-3,5.9231062743423683E-3,null,74.401194623257766,74.401194623257766,74.401194623257766,0,0.5,4.6129103761613152E-4]
[null,13506,9000,71979442,71979441,"MP006",3004,"MELBOURNE",13.529000000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2012,null,"Cbd",2.5879799999999999,50,1.2,1,41.666666666666671,12,5.754948654716089E-2,0.99744991501098235,null,5.5,"(5-6)",null,1.8910906613955186E-4,null,1.5,7.6732648729547853E-2,9.4109756770065154,"(9-10)",null,1.9338862625869295,54945.00224400001,71428.502917200021,33489.526800000007,21918.75,46666.666666666672,68585.416666666672,4800,null,1.3529000000000001E-2,null,6.4122703032380448,6.9236704331507157,7.4758564439615505,8.0720811468908416,8.7158567757973486,9.4109756770065154,10.161532649222078,10.971949065120805,11.846998916725555,12.791836937984465,13.812028970220464,14.913584749327505,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.7741940317451975E-4,3.3745107686231838E-4,4.1153879282365138E-4,5.0310176114737879E-4,6.1641003453916608E-4,7.5679924328551419E-4,9.3094001469735293E-4,1.1471760839545596E-3,1.4159487044725025E-3,1.7503294952254348E-3,2.1666895594590614E-3,2.6855398753765154E-3,2.7294377975294404E-3,2.7294377975294404E-3,2.7294377975294404E-3,2.7294377975294404E-3,2.7294377975294404E-3,2.7294377975294404E-3,2.7294377975294404E-3,2.7294377975294404E-3,2.7294377975294404E-3,2.7294377975294404E-3,2.7294377975294404E-3,2.7294377975294404E-3,2.7294377975294404E-3,2.7294377975294404E-3,null,33.718798235116687,134.93991314545775,15.893740069627313,119.04617307583044,0.5,8.913871488165142E-5]
[null,13636,9000,10491986,10428961,"MP015",3002,"EAST MELBOURNE",6.9119300000000008,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1976,null,"Cbd",4.3388299999999997,50,1.2,1.05,39.682539682539684,48,6.0426960874518938E-2,5.5,null,10,"(10+)",null,4.5541508186250644E-4,null,1.5,4.1607392688249874E-2,13.381014069980942,"(10+)",null,1.2074559320792213,44597.643220000005,44597.643220000005,33489.526800000007,7306.25,46666.666666666672,53972.916666666672,4800,null,6.911930000000001E-3,null,10.867752069040495,11.329469723303543,11.810803503413394,12.312586802656369,12.835688421125163,13.381014069980942,13.94950793962421,14.542154334489537,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,5.7101033106080176E-4,6.3985646473198082E-4,7.1733622300129945E-4,8.0455557430430993E-4,9.0276402756191002E-4,1.0133734180022185E-3,1.1379791649356163E-3,1.2783843279136947E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,1.3944624876840615E-3,null,62.328147582118035,138.69037367644162,6.232708471874858,132.45766520456675,0.5,4.5540731580451839E-5]
[null,13697,9000,157435171,157434809,"MP018",3004,"MELBOURNE",3.4867399999999997,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2018,null,"Cbd",0.72074499999999997,50,1.2,1,41.666666666666671,6,5.754948654716089E-2,0.7062046144747931,null,5.5,"(5-6)",null,4.8737833193245691E-5,null,1.5,7.6732648729547853E-2,9.4109756770065154,"(9-10)",null,1.9280806696010753,71214.072098000004,71214.072098000004,33489.526800000007,21918.75,46666.666666666672,68585.416666666672,4800,null,3.4867399999999999E-3,null,6.4122703032380448,6.9236704331507157,7.4758564439615505,8.0720811468908416,8.7158567757973486,9.4109756770065154,10.161532649222078,10.971949065120805,11.846998916725555,12.791836937984465,13.812028970220464,14.913584749327505,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,7.1497474301480154E-5,8.6969041890673344E-5,1.060631806112749E-4,1.2966110094338174E-4,1.5886329542679368E-4,1.9504488088796908E-4,2.3992503413747122E-4,2.9565413104942865E-4,3.6492312704800446E-4,4.5110088433604348E-4,5.5840661945068281E-4,6.9212649161581126E-4,7.0344001375990842E-4,7.0344001375990842E-4,7.0344001375990842E-4,7.0344001375990842E-4,7.0344001375990842E-4,7.0344001375990842E-4,7.0344001375990842E-4,7.0344001375990842E-4,7.0344001375990842E-4,7.0344001375990842E-4,7.0344001375990842E-4,7.0344001375990842E-4,7.0344001375990842E-4,7.0344001375990842E-4,null,8.6796727341400608,34.735350788868487,4.0912627242504138,30.644088064618074,0.5,2.2973133470799705E-5]
[null,13798,9000,10472209,10429128,"MP021",3004,"MELBOURNE",51.01489999999999,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1976,null,"Cbd",7.6573700000000002,80,1.2,1.05,63.492063492063494,48,3.7766850546574339E-2,3.0638173720377941,null,5.7191257611372164,"(5-6)",null,7.852558151225001E-4,null,1.5,3.3846710212618925E-2,7.2481258082248301,"(7-8)",null,4.4499010117334947,82179.023024000009,164358.04604800002,33489.526800000007,7306.25,210000,217306.25,4800,null,5.1014899999999988E-2,null,6.1196773538409213,6.3303535355006124,6.5482824612107491,6.773713814138393,7.0069058730502096,7.2481258082248301,7.4976499875522693,7.7557642931711692,8.0227644490065675,8.2989563595835207,8.5846564605047107,8.880192080993627,9.1859018189186443,9.5021359287277143,9.8292567227380854,10.167638986240853,10.517670406895899,10.879752018909192,11.254298662501363,11.641739459193928,12.042518303457765,12.457094371287074,12.88594264628151,13.329554463839264,13.788438074084505,14.263119224174229,null,9.2976783092019665E-4,1.0125799122570026E-3,1.1033736080766116E-3,1.2029480627398447E-3,1.3121842945278514E-3,1.4320537066024269E-3,1.563627491096701E-3,1.7080870206450261E-3,1.8667353316602188E-3,2.04100981472893E-3,2.232496239734641E-3,2.4429442568583838E-3,2.6742845295879658E-3,2.9286476724410889E-3,3.2083851844457939E-3,3.5160925897113481E-3,3.8546350188717075E-3,4.2271754900225084E-3,4.637206175255656E-3,5.0885829693049301E-3,5.5855637104637867E-3,6.1328504411676055E-3,6.7356361368294607E-3,7.3996563771038552E-3,8.1312464841945438E-3,8.9374047086390324E-3,null,329.77118147431628,601.39642792922041,141.15596989729062,460.24045803192979,0.5,3.3612259781328683E-4]
[null,13893,9000,84133625,10429174,"MP030",3141,"SOUTH YARRA",210.77699999999996,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1983,null,"Cbd",10.030099999999999,80,1.2,1.05,63.492063492063494,41,3.7766850546574339E-2,2.3520650614845535,null,8,"(8-9)",null,7.6553185817195548E-3,null,1.5,4.5082743451053349E-2,10.968425605892149,"(10+)",null,3.6924335646223239,82655.044731999995,136380.82380780001,33489.526800000007,1670,140000.00000000003,141670.00000000003,4800,null,0.21077699999999996,null,8.7548429616087518,9.1585674270930149,9.5809094103037857,10.022727447188055,10.484919664576145,10.968425605892149,11.474228141055955,12.003355464459259,12.556883185077099,13.135936512963637,13.741692546576941,14.375382665582388,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,9.7182111633212984E-3,1.0961432492001672E-2,1.2372081019074681E-2,1.3973315023404986E-2,1.5791548559709014E-2,1.7856913930138534E-2,2.0203790289111061E-2,2.2871407879848666E-2,2.5904538769228415E-2,2.9354286513123998E-2,3.3278988975956977E-2,3.774525057832713E-2,4.2523668464030065E-2,4.2523668464030065E-2,4.2523668464030065E-2,4.2523668464030065E-2,4.2523668464030065E-2,4.2523668464030065E-2,4.2523668464030065E-2,4.2523668464030065E-2,4.2523668464030065E-2,4.2523668464030065E-2,4.2523668464030065E-2,4.2523668464030065E-2,4.2523668464030065E-2,4.2523668464030065E-2,null,2421.6861641555706,5648.8624070262686,439.31747850937677,5209.5449285168916,0.5,1.3887494202535174E-3]
[null,13989,9000,10460724,10429180,"MP030",3141,"SOUTH YARRA",16.2743,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1992,null,"Cbd",10.030099999999999,80,1.2,1.05,63.492063492063494,32,3.7766850546574339E-2,1.6742947585284615,null,8,"(8-9)",null,5.9107469597953564E-4,null,1.5,5.0355800728765783E-2,11.380850323551549,"(10+)",null,3.3567577860202942,82655.044731999995,123982.567098,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,1.6274299999999998E-2,null,8.8476611135561694,9.3046003939285562,9.7851383975417487,10.290493885317638,10.821948561336932,11.380850323551549,11.968616682380736,12.586738355861272,13.23678305046996,13.920399437207461,14.639321333027809,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,7.7173520679982776E-4,8.8300236341995518E-4,1.0111531647002232E-3,1.1588185819132444E-3,1.3290462543898019E-3,1.5253671563346214E-3,1.7518730011256312E-3,2.0133061199721545E-3,2.3151638335544298E-3,2.6638196628015836E-3,3.0666641057378297E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,3.2832943712272429E-3,null,125.86468341200609,324.81487586472008,22.833080590037731,301.98179527468233,0.5,1.072267120702535E-4]
[null,14090,9000,40853938,40853597,"MP033",3004,"MELBOURNE",7.4420999999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2008,null,"Cbd",2.4905900000000001,50,1.2,1,41.666666666666671,16,5.754948654716089E-2,1.2556389972927695,null,8,"(8-9)",null,2.7029346853316594E-4,null,1.5,7.6732648729547853E-2,13.688691893827658,"(10+)",null,3.9744579229619461,97864.969219999999,146797.45383000001,33489.526800000007,1670,130666.66666666666,132336.66666666666,4800,null,7.4421000000000001E-3,null,9.3269386228917011,10.070793357310132,10.873973009398618,11.741208940932133,12.677609855705235,13.688691893827658,14.780411126141205,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.0639618399986526E-4,4.9980077080357776E-4,6.157702403519873E-4,7.5989943479647852E-4,9.3919231446238868E-4,1.1624203576265353E-3,1.4405726895229955E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,1.501422797915134E-3,null,85.797538622264341,368.97970919120564,15.564509921948188,353.41519926925747,0.5,4.9033870206278214E-5]
[null,14185,9000,10469951,10429238,"MP036",3004,"MELBOURNE",41.530799999999999,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1990,null,"Cbd",8.1057000000000006,80,1.2,1.05,63.492063492063494,34,3.7766850546574339E-2,1.8056592093074972,null,5.5,"(5-6)",null,5.8051968394031339E-4,null,1.5,4.7017554368595504E-2,7.6436174001670176,"(7-8)",null,1.5638738250023529,52510.922146000004,57762.014360600013,33489.526800000007,7306.25,52500,59806.25,4800,null,4.15308E-2,null,6.0422907360180469,6.3331690794872291,6.6380504251944563,6.9576088833857508,7.292551016249659,7.6436174001670176,8.0115842631680572,8.3972652012173672,8.8015129771215133,9.2252214060368019,9.669327331746171,10.13481269807483,10.622706720024725,11.134088159428291,11.670087710153101,12.231890498131236,12.820738701741117,13.437934298335552,14.084841942988797,14.762891985827654,15,15,15,15,15,15,null,7.3312602152966267E-4,8.2526036097508345E-4,9.2995810654048568E-4,1.0490008536164456E-3,1.1844288579726592E-3,1.3385791489085792E-3,1.5141293122425093E-3,1.7141477918923792E-3,1.9421516863789734E-3,2.2021731633880626E-3,2.4988357844647614E-3,2.8374422263234642E-3,3.2240751089872024E-3,3.6657128984497094E-3,4.1703631478806511E-3,4.7472156824385154E-3,5.4068187252737905E-3,6.1612814140757791E-3,7.0245066774958179E-3,8.0124590392771054E-3,8.378722394976397E-3,8.378722394976397E-3,8.378722394976397E-3,8.378722394976397E-3,8.378722394976397E-3,8.378722394976397E-3,null,90.478515664186887,208.6279892058966,42.648080154725996,165.97990905117061,0.5,2.7363457313969166E-4]
[null,14286,9000,10593885,10433012,"MP039",3004,"MELBOURNE",7.729029999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2008,null,"Cbd",0.32130599999999998,50,1.2,1,41.666666666666671,16,5.754948654716089E-2,1.2556389972927695,null,5.5,"(5-6)",null,1.0803678361036146E-4,null,1.5,7.6732648729547853E-2,9.4109756770065154,"(9-10)",null,0.11916676596638529,4401.4500000000007,4401.4500000000007,33489.526800000007,14612.5,65333.333333333328,79945.833333333328,4800,null,7.7290299999999987E-3,null,6.4122703032380448,6.9236704331507157,7.4758564439615505,8.0720811468908416,8.7158567757973486,9.4109756770065154,10.161532649222078,10.971949065120805,11.846998916725555,12.791836937984465,13.812028970220464,14.913584749327505,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.5848790669805292E-4,1.927836127282995E-4,2.3510944459293262E-4,2.8741877485112901E-4,3.5215105693356852E-4,4.3235450183539331E-4,5.3183999569785488E-4,6.5537426034202877E-4,8.0892231616003425E-4,9.9995189433677587E-4,1.2378157000329563E-3,1.5342315221362512E-3,1.5593101204995909E-3,1.5593101204995909E-3,1.5593101204995909E-3,1.5593101204995909E-3,1.5593101204995909E-3,1.5593101204995909E-3,1.5593101204995909E-3,1.5593101204995909E-3,1.5593101204995909E-3,1.5593101204995909E-3,1.5593101204995909E-3,1.5593101204995909E-3,1.5593101204995909E-3,1.5593101204995909E-3,null,13.249286519039918,53.022576891739682,6.2452022925991146,46.777374599140565,0.5,5.0924369981649053E-5]
[null,14381,9000,10485872,10429321,"MP047",3004,"MELBOURNE",84.649199999999993,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1976,null,"Cbd",2.0600399999999999,80,1.2,1.05,63.492063492063494,48,3.7766850546574339E-2,3.0638173720377941,null,8,"(8-9)",null,3.0744179568344509E-3,null,1.5,3.8508176697774739E-2,10.475076601399788,"(10+)",null,2.3429673919860683,78670.91087800001,86538.001965800024,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,8.4649199999999994E-2,null,8.6404779111384489,8.9796963864749841,9.3322323166089323,9.6986085345083559,10.079368399158986,10.475076601399788,10.886320001395015,11.313708498984759,11.757875938204791,12.219481047317146,12.699208415745597,13.197769509364841,13.715903725649165,14.254379490245428,14.813995396596647,15,15,15,15,15,15,15,15,15,15,15,null,3.7687278894317226E-3,4.1759663723010395E-3,4.6295456598230986E-3,5.1348825900211425E-3,5.6980376521000332E-3,6.3257922693937211E-3,7.0257354247394328E-3,7.8063607626780605E-3,8.6771754410274009E-3,9.6488221593780087E-3,1.0733215965979571E-2,1.194369763963031E-2,1.3295205662146172E-2,1.4804469042681713E-2,1.6490223530866835E-2,1.7077738636309344E-2,1.7077738636309344E-2,1.7077738636309344E-2,1.7077738636309344E-2,1.7077738636309344E-2,1.7077738636309344E-2,1.7077738636309344E-2,1.7077738636309344E-2,1.7077738636309344E-2,1.7077738636309344E-2,1.7077738636309344E-2,null,539.55275381764625,1110.1609095052308,97.880129489285679,1012.2807800159452,0.5,5.5772938899843934E-4]
[null,14454,9000,10493980,10429355,"MP049",3002,"EAST MELBOURNE",11.7706,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1976,null,"Cbd",3.0674800000000002,50,1.2,1.05,39.682539682539684,48,6.0426960874518938E-2,5.5,null,10,"(10+)",null,7.7554442284149541E-4,null,1.5,4.1607392688249874E-2,13.381014069980942,"(10+)",null,0.77732057735816351,28710.501854000006,28710.501854000006,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,1.1770599999999999E-2,null,10.867752069040495,11.329469723303543,11.810803503413394,12.312586802656369,12.835688421125163,13.381014069980942,13.94950793962421,14.542154334489537,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,9.7239616182228001E-4,1.089636976036252E-3,1.2215803323325169E-3,1.370109628266824E-3,1.5373527021859618E-3,1.7257138243496259E-3,1.9379098976394671E-3,2.1770114237471922E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,2.3746855303126637E-3,null,91.258334458208651,203.06479492950385,9.1256778256963855,193.93911710380746,0.5,7.7553119771303573E-5]
[null,14578,9000,10593878,10433011,"MP053",3004,"MELBOURNE",8.2767300000000006,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2005,null,"Cbd",1.2515499999999999,50,1.2,1,41.666666666666671,19,5.754948654716089E-2,1.492261961579961,null,5.5,"(5-6)",null,1.1569256271632885E-4,null,1.5,7.6732648729547853E-2,9.4109756770065154,"(9-10)",null,2.2073466615681219,81528.821268,81528.821268,33489.526800000007,7306.25,97999.999999999985,105306.24999999999,4800,null,8.2767300000000012E-3,null,6.4122703032380448,6.9236704331507157,7.4758564439615505,8.0720811468908416,8.7158567757973486,9.4109756770065154,10.161532649222078,10.971949065120805,11.846998916725555,12.791836937984465,13.812028970220464,14.913584749327505,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.6971878903367901E-4,2.0644478168369107E-4,2.5176993663443716E-4,3.0778604771537771E-4,3.7710543463458882E-4,4.629923128744559E-4,5.6952761829004526E-4,7.0181585552141494E-4,8.6624474246202205E-4,1.0708111939550014E-3,1.3255306731806932E-3,1.6429513232851703E-3,1.6698070590543165E-3,1.6698070590543165E-3,1.6698070590543165E-3,1.6698070590543165E-3,1.6698070590543165E-3,1.6698070590543165E-3,1.6698070590543165E-3,1.6698070590543165E-3,1.6698070590543165E-3,1.6698070590543165E-3,1.6698070590543165E-3,1.6698070590543165E-3,1.6698070590543165E-3,1.6698070590543165E-3,null,26.045241680970413,104.23095822621454,12.27672168033703,91.954236545877507,0.5,5.4533008768010258E-5]
[null,14673,9000,10483083,10429434,"MP058",3002,"EAST MELBOURNE",127.119,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1986,null,"Cbd",4.58901,80,1.2,1.05,63.492063492063494,38,3.7766850546574339E-2,2.1001171737779076,null,5.5,"(5-6)",null,1.7768759981220852E-3,null,1.5,4.206833811926966E-2,7.383342571736998,"(7-8)",null,1.9499110677919893,65473.075023999998,72020.382526400004,33489.526800000007,7306.25,105000,112306.25,4800,null,0.12711900000000001,null,5.9827765634674934,6.2398310493882079,6.5079300742501651,6.7875481749593725,7.0791802772562091,7.383342571736998,7.7005734275145024,8.0314343451345316,8.3765109504353283,8.7364140311088665,9.1117806177987823,9.5032751116484917,9.9115904602952565,10.33744938439173,10.781605656825899,11.244845436903693,11.727988661855735,12.231890498131236,12.757442855047813,13.305575963476416,13.877260022355616,14.473506915949656,15,15,15,15,null,2.1890500704559203E-3,2.4330162693120827E-3,2.7064983648290536E-3,3.0132105998120513E-3,3.3573458067388219E-3,3.74363800128586E-3,4.1774332416973552E-3,4.6647698524795757E-3,5.2124692574946653E-3,5.8282388337352062E-3,6.5207883855141124E-3,7.2999620524859636E-3,8.1768877072087905E-3,9.1641461726967473E-3,1.0275962901955826E-2,1.1528425114774209E-2,1.2939727787654016E-2,1.4530452347074983E-2,1.6323882431475586E-2,1.8346361671596215E-2,2.0627699101420691E-2,2.3201628563391391E-2,2.5645901647139105E-2,2.5645901647139105E-2,2.5645901647139105E-2,2.5645901647139105E-2,null,395.56131030120218,833.39431280936446,186.45233450167606,646.94197830768837,0.5,8.375507648045418E-4]
[null,14774,9000,10453825,10429477,"MP060",3004,"MELBOURNE",61.538800000000002,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1981,null,"Cbd",6.5953099999999996,80,1.2,1.05,63.492063492063494,43,3.7766850546574339E-2,2.5366070804000502,null,3.6273481249720723,"(3-4)",null,4.0546156754815363E-4,null,1.2324783035674389,3.7392026086855455E-2,4.7126294402433704,"(4-5)",null,0.11916676596638529,4401.4500000000007,4401.4500000000007,33489.526800000007,14612.5,140000.00000000003,154612.50000000003,4800,null,6.1538800000000005E-2,null,3.9090168188114749,4.0579499816904514,4.2125574836764876,4.373055516540977,4.539668508940899,4.7126294402433704,4.8921801663068694,5.0785717576746991,5.2720648506535905,5.4729300117683621,5.6814481161022723,5.8979107400520938,6.1226205690471298,6.3558918208022757,6.598050684696986,6.8494357778945378,7.1103986188393922,7.3813041187947599,7.6625310921076979,7.9544727859152689,8.257537430032432,8.5721488077906365,8.898746848625283,9.2377882432407326,9.5897470822130302,9.9551155189233338,null,4.0546156800803706E-4,4.1887662575851124E-4,4.5617151885128567E-4,4.9725969599930236E-4,5.4254985008113019E-4,5.9249624940161674E-4,6.4760393067906763E-4,7.0843449204177633E-4,7.7561255599965752E-4,8.4983298056504205E-4,9.3186890587186122E-4,1.0225807338986722E-3,1.1229261503659894E-3,1.2339713106949645E-3,1.3569033262423322E-3,1.4930442030443504E-3,1.6438664032099148E-3,1.8110102191236052E-3,1.996303173002902E-3,2.2017816793797286E-3,2.4297152360572109E-3,2.6826334403779145E-3,2.9633561626203706E-3,3.2750272474541329E-3,3.621152158118562E-3,4.005640026894239E-3,null,79.998976986028779,116.90156986530656,79.998976986028779,36.902592879277776,0.5,4.0546156754815363E-4]
[null,14807,9000,10497679,10429506,"MP062",3004,"MELBOURNE",2.0693700000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1976,null,"Cbd",1.6085199999999999,50,1.2,1.05,39.682539682539684,48,6.0426960874518938E-2,5.5,null,10,"(10+)",null,1.3634720084749338E-4,null,1.5,4.1607392688249874E-2,13.381014069980942,"(10+)",null,1.4647502735154283,49182.604341999999,54100.864776200004,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,2.0693700000000001E-3,null,10.867752069040495,11.329469723303543,11.810803503413394,12.312586802656369,12.835688421125163,13.381014069980942,13.94950793962421,14.542154334489537,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.7095538421067505E-4,1.9156730065588324E-4,2.1476404705953313E-4,2.4087674047597554E-4,2.7027947269659699E-4,3.0339493455680983E-4,3.4070078032370354E-4,3.8273682989479953E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,4.1748959236259132E-4,null,19.505883943561191,43.403798090703241,1.9505551315521747,41.453242959151069,0.5,1.3634487575921576E-5]
[null,14965,9000,10502211,10429652,"NC005",3071,"THORNBURY",4.0376399999999997,3,"plysws","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1996,null,"Urban",2.4413900000000002,80,1.1499999999999999,1,69.565217391304358,28,3.4469744546476576E-2,1.3125944394232829,null,3.5,"(3-4)",null,2.6602856142712023E-5,null,1.2142857142857142,5.6773696900079072E-2,5.2079111621190206,"(5-6)",null,4.5878068840556105,112967.752634,169451.62895099999,33489.526800000007,21918.75,28000,49918.75,4800,null,4.0376399999999995E-3,null,3.9208574310534763,4.1498992597776843,4.3923208556135043,4.6489038145207591,4.9204753903723928,5.2079111621190206,5.5121378567592432,5.8341363372173447,6.1749447647616176,6.5356619461593528,6.9174508763600997,7.3215424881292366,7.7492396207211094,8.2019212203872218,8.6810467862623959,9.1881610759629826,9.72489908606852,10.292991323544504,10.894269385101977,11.530671862482407,12.204250592707277,12.917177273443823,13.671750464815748,14.470403000233514,15,15,null,2.6602856172885573E-5,2.8920837378227388E-5,3.2960335342474922E-5,3.7643875535307854E-5,4.308023269845118E-5,4.9397192133418436E-5,5.6744943520836558E-5,6.5300088935364147E-5,7.5270377203547561E-5,8.6900297348963036E-5,1.0047768826332435E-4,1.1634155063573807E-4,1.348912813967252E-4,1.5659759147477589E-4,1.820154156893842E-4,2.1179918050044232E-4,2.4672086274076465E-4,2.8769135232164302E-4,3.3578572652640448E-4,3.9227315562692379E-4,4.5865229241241008E-4,5.3669315564842208E-4,6.2848670403869576E-4,7.3650351833845062E-4,8.1458254333777581E-4,8.1458254333777581E-4,null,6.8544894064385904,12.727675855024621,6.8544894064385904,5.873186448586031,0.5,2.6602856142712023E-5]
[null,15066,9000,161831043,161831189,"NC009",3070,"NORTHCOTE",10.061999999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2020,null,"Urban",1.89272,60,1.05,1.05,54.42176870748299,4,4.4061325637670061E-2,0.5963653013137048,null,3.5,"(3-4)",null,6.6295642629845254E-5,null,1.2142857142857142,7.2571595167927161E-2,5.8168805767164731,"(5-6)",null,3.6401972205761131,87306.144975999996,134451.46326304,33489.526800000007,21918.75,28000,49918.75,4800,null,1.0062E-2,null,4.046717905350147,4.3513135019777129,4.6788359444232785,5.0310109314985878,5.4096940549981554,5.8168805767164731,6.2547159413792217,6.7255070808805817,7.2317345693880828,7.7760656933596124,8.3613685053378255,8.9907269355706703,9.6674570410803913,10.395124477796482,11.177563287812388,12.018896100755031,12.923555855707097,13.896309158133841,14.942281394880755,15,15,15,15,15,15,15,null,6.8060066757632119E-5,8.0371577527797334E-5,9.5242359364616306E-5,1.1323738560846866E-4,1.3505085189315021E-4,1.6153638601672682E-4,1.9374441954263903E-4,2.3296843433271095E-4,2.8080220945222453E-4,3.3921070569952491E-4,4.1061786050973872E-4,4.9801535512274196E-4,6.050973959154716E-4,7.3642776893587125E-4,8.9764693842330531E-4,1.0957288378926685E-3,1.3392993349713989E-3,1.6390312489373187E-3,2.0081343999260978E-3,2.029980273393542E-3,2.029980273393542E-3,2.029980273393542E-3,2.029980273393542E-3,2.029980273393542E-3,2.029980273393542E-3,2.029980273393542E-3,null,14.761370555273539,35.967649680411988,14.761370555273539,21.206279125138451,0.5,6.6295642629845254E-5]
[null,15161,9000,10500792,10429677,"NC014",3070,"NORTHCOTE",5.5741300000000003,3,"unknown","c (Cu)","0.25in(159mm)","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1967,null,"Urban",2.5823399999999999,80,1.1499999999999999,0.95,73.226544622425649,57,3.274625731915274E-2,3.2329320685571004,null,5.8085012831742571,"(5-6)",null,8.9167474641015709E-5,null,1.5,2.8683856882391837E-2,7.1001050595768955,"(7-8)",null,2.8939064403338319,64780.032488000004,106887.05360520001,33489.526800000007,21918.75,28000,49918.75,4800,null,5.5741300000000001E-3,null,6.1514651957188677,6.330467914281134,6.5146794688252703,6.7042514323134288,6.8993397883597689,7.1001050595768955,7.3067124396570877,7.5193319292969862,7.7381384760775722,7.9633121184145477,8.1950381336975564,8.4335071907401318,8.6789155066658275,8.9314650083596021,9.1913634986173012,9.4588248271299804,9.7340690664437108,10.017322693039684,10.308818773683612,10.60879715719773,10.917504671813214,11.235195328265418,11.56213052879898,11.898579282254849,12.244818425416153,12.601132850795045,null,1.0292260975408703E-4,1.1064434088685319E-4,1.1899231141434254E-4,1.2801925834032599E-4,1.3778246209694144E-4,1.483441436626753E-4,1.5977189671831604E-4,1.7213915795154204E-4,1.8552571889810874E-4,2.0001828300968946E-4,2.157110719675207E-4,2.3270648561952433E-4,2.5111582030916461E-4,2.7106005078981674E-4,2.9267068138199795E-4,3.160906725358799E-4,3.4147544951172644E-4,3.689940004903991E-4,3.9883007207919458E-4,4.3118347088987312E-4,4.662714806410262E-4,5.0433040508163478E-4,5.4561724795298538E-4,5.9041154220886255E-4,6.3901734180646407E-4,6.9176539057086677E-4,null,17.396157926486254,28.941249688720294,7.1651393248563142,21.776110363863978,0.5,3.6726349677231107E-5]
[null,15192,9000,74617067,10429683,"NC015",3071,"THORNBURY",2.49858,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2011,null,"Urban",1.5466899999999999,60,1.3,1.05,43.956043956043949,13,5.4552117456162938E-2,1.0161595216912076,null,3.5,"(3-4)",null,1.6462429612609697E-5,null,1.2142857142857142,8.9850546398386022E-2,6.56476553868678,"(6-7)",null,7.2029181205924759,133020.66102400003,266041.32204800006,33489.526800000007,21918.75,28000,49918.75,4800,null,2.4985799999999998E-3,null,4.189008458970358,4.5828203598362753,5.0136548198072042,5.4849923580844973,6.0006407001513971,6.56476553868678,7.181924186336003,7.8571023922045784,8.5957546194986651,9.4038481096974884,10.287911089232413,11.255085508112916,12.313184736551293,13.47075668569134,14.737152862365164,15,15,15,15,15,15,15,15,15,15,15,null,1.8284891370027251E-5,2.2522894373463699E-5,2.7886147784924391E-5,3.4691660937925643E-5,4.3348907746746042E-5,5.4387376991001458E-5,6.849244266823633E-5,8.6552088848086597E-5,1.0971779980100699E-4,1.3948394117256402E-4,1.7779128516690642E-4,2.2716206831771877E-4,2.9087624038930148E-4,3.7320153206666057E-4,4.7969385304896383E-4,5.0408150581351973E-4,5.0408150581351973E-4,5.0408150581351973E-4,5.0408150581351973E-4,5.0408150581351973E-4,5.0408150581351973E-4,5.0408150581351973E-4,5.0408150581351973E-4,5.0408150581351973E-4,5.0408150581351973E-4,5.0408150581351973E-4,null,5.8318090863304217,19.266706459604492,5.8318090863304217,13.434897373274071,0.5,1.6462429612609697E-5]
[null,15358,9000,10440650,10429770,"NR003",3067,"ABBOTSFORD",0.80673199999999989,3,"SWA","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1971,null,"Urban",2.7223600000000001,80,1.1499999999999999,1,69.565217391304358,53,3.4469744546476576E-2,3.1072847695757613,null,5.5,"(5-6)",null,1.127654188372333E-5,null,1.5,3.0162204689287681E-2,6.7929378773091447,"(6-7)",null,3.6132499497510224,88970.773366000009,133456.160049,33489.526800000007,7306.25,84000.000000000015,91306.250000000015,4800,null,8.0673199999999989E-4,null,5.8419958968812198,6.0208876962955262,6.2052574653049106,6.3952729486074693,6.5911070275277908,6.7929378773091447,7.0009491292222403,7.215330037638009,7.4362756522164508,7.6639869953681936,7.8986712451502221,8.1405419237621857,8.3898190918147773,8.6467295485469524,8.9115070381741184,9.1843924625550706,9.4656341003711457,9.7554878330170069,10.054217377408582,10.362094525920002,10.679399393667781,11.006420673367272,11.343455897993266,11.690811711483679,12.048804147732678,12.417758918127012,null,1.3090931650005589E-5,1.4114863707143513E-5,1.5225839753522755E-5,1.643155937842267E-5,1.7740419789969851E-5,1.9161579989210201E-5,2.0705030906165186E-5,2.2381672055380477E-5,2.4203395320833819E-5,2.6183176537358516E-5,2.8335175598425072E-5,3.0674845888715875E-5,3.3219053914983231E-5,3.5986210090810184E-5,3.8996411720762915E-5,4.22715993277668E-5,4.5835727575151058E-5,4.9714952152568587E-5,5.3937834123864674E-5,5.8535563375990723E-5,6.3542202962381205E-5,6.8994956303097078E-5,7.4934459388856814E-5,8.1405100338331106E-5,8.8455368879426048E-5,9.6138238567511889E-5,null,2.9663161834722929,5.0404907235317484,1.3982069602746741,3.6422837632570744,0.5,5.3153266120115604E-6]
[null,15453,9000,10438245,10429796,"NR004",3121,"RICHMOND",11.519,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1974,null,"Urban",3.1787399999999999,80,1.1000000000000001,1.05,69.264069264069249,50,3.4619613001026485E-2,2.8230940645482523,null,3.1054034710030778,"(3-4)",null,7.5895399269845706E-5,null,1.1579147815718682,3.1544477347054178E-2,3.8727118215372136,"(3-4)",null,3.6268079499375725,81186.01678000002,133956.92768700005,33489.526800000007,29225,28000,57225,4800,null,1.1519E-2,null,3.307632259590052,3.413632867818813,3.5230305069334253,3.6359340425246844,3.7524558290291621,3.8727118215372136,3.9968216911841297,4.1249089442392606,4.2571010450116145,4.3935295426942593,4.5343302022737326,4.6796431396347398,4.8296129609945995,4.9843889068061769,5.1441250002725125,5.3089802006209457,5.4791185612892557,5.6547093931812329,5.8359274331541489,6.0229530179057988,6.2159722634341374,6.4151772502481172,6.6207662145140196,6.832943745327527,7.0519209883077956,7.2779158557161931,null,7.5895399355927956E-5,7.5895399355927956E-5,7.5895399355927956E-5,7.5895399355927956E-5,7.5895399355927956E-5,7.5895399355927956E-5,7.5895399355927956E-5,8.1379148796753315E-5,8.7475996387450356E-5,9.4092771744193758E-5,1.0127638165176759E-4,1.0907810991416315E-4,1.1755403452000627E-4,1.2676548511682809E-4,1.3677954472450995E-4,1.4766960000377495E-4,1.5951594481910917E-4,1.7240644230073261E-4,1.8643725112131107E-4,2.0171362226454584E-4,2.1835077317956364E-4,2.3647484689263434E-4,2.5622396439216685E-4,2.7774937942078991E-4,3.0121674570685747E-4,3.2680750765492892E-4,null,17.415827659323096,17.415827659323096,17.415827659323096,0,0.5,7.5895399269845706E-5]
[null,15554,9000,185159546,10429819,"NR006",3121,"RICHMOND",102.42900000000002,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2000,null,"Urban",4.22729,80,1.1499999999999999,1.05,66.252587991718428,24,3.6193231773800405E-2,1.1918305255835666,null,3.5,"(3-4)",null,6.7487541034907776E-4,null,1.2142857142857142,5.9612381745083022E-2,5.3124315035125313,"(5-6)",null,8.1984213945735291,151405.22424400001,302810.44848800002,33489.526800000007,21918.75,28000,49918.75,4800,null,0.10242900000000002,null,3.9431808975155374,4.1853909382261563,4.4424787401518389,4.7153581703565743,5.0049992302244632,5.3124315035125313,5.6387478162003069,5.9851081211458164,6.3527436213567148,6.7429611465335118,7.1571477984421366,7.5967758816286883,8.0634081370035471,8.558703296898571,9.0844219813439224,9.642432956523912,10.234719777658743,10.863387839925529,11.530671862482407,12.238943832199121,12.990721435331579,13.788677007112337,14.635647031070031,15,15,15,null,6.7487541111453653E-4,7.4810563218911453E-4,8.5852917967421292E-4,9.8753976523126047E-4,1.1384506752185547E-3,1.3151862379784417E-3,1.5223969159889705E-3,1.7655963713590164E-3,2.0513247369410865E-3,2.3873431452265722E-3,2.7828655465110398E-3,3.2488350176509734E-3,3.7982531602253644E-3,4.4465728564664578E-3,5.2121666460072128E-3,6.1168853697487211E-3,7.1867245748141592E-3,8.4526195772789553E-3,9.9513941455182213E-3,1.1726892626139381E-2,1.3831331141440804E-2,1.6326910427300795E-2,1.9287741174697493E-2,2.0664763409205641E-2,2.0664763409205641E-2,2.0664763409205641E-2,null,263.88892268291232,514.26244570736287,263.88892268291232,250.37352302445055,0.5,6.7487541034907776E-4]
[null,15649,9000,40748722,10429914,"NR007",3121,"RICHMOND",44.076699999999995,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2008,null,"Urban",5.0357799999999999,60,1.1499999999999999,1.05,49.689440993788821,16,4.8257642365067209E-2,1.0821773725758816,null,3.5,"(3-4)",null,2.9040878070988869E-4,null,1.2142857142857142,7.9483175660110705E-2,6.1052264420283695,"(6-7)",null,8.6056814968996793,158926.34375600002,317852.68751200003,33489.526800000007,14612.5,28000,42612.5,4800,null,4.4076699999999996E-2,null,4.103044749020806,4.4424787401518397,4.8099932035620601,5.2079111621190206,5.6387478162003077,6.1052264420283695,6.6102956052323449,7.1571477984421366,7.7492396207211094,8.3903136263896663,9.0844219813439242,9.835952076398808,10.649654259554964,11.530671862482411,12.484573711015443,13.517389325154401,14.635647031070031,15,15,15,15,15,15,15,15,15,null,3.0764541270891956E-4,3.694376894604691E-4,4.4547456974094942E-4,5.3924203705804489E-4,6.5510970669411053E-4,7.9855971076635388E-4,9.764756920918866E-4,1.1975078330736717E-3,1.4725340898988114E-3,1.8152431816067993E-3,2.2428717024091435E-3,2.7771363701233343E-3,3.4454133835262416E-3,4.2822307582204584E-3,5.3311571325883253E-3,6.647192882786486E-3,8.2997977275458008E-3,8.892350578044635E-3,8.892350578044635E-3,8.892350578044635E-3,8.892350578044635E-3,8.892350578044635E-3,8.892350578044635E-3,8.892350578044635E-3,8.892350578044635E-3,8.892350578044635E-3,null,115.80187038566794,318.42944896654114,115.80187038566794,202.62757858087321,0.5,2.9040878070988869E-4]
[null,15721,9000,10576053,10429853,"NR013",3121,"RICHMOND",4.0581000000000005,1,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1965,null,"Urban",3.8555199999999998,80,1.1000000000000001,1,72.72727272727272,59,3.2971060000977603E-2,3.4978390358924067,null,3.8476229394816479,"(3-4)",null,2.673766123595459E-5,null,1.263946134211664,2.736389300236599E-2,4.6599410149370781,"(4-5)",null,2.5524385213497509,62849.908633999999,94274.862951000003,33489.526800000007,29225,28000,57225,4800,null,4.0581000000000002E-3,null,4.0640634599798604,4.1768075817131516,4.2926794196129299,4.4117657419139187,4.534155723951149,4.6599410149370781,4.7892158065911978,4.9220769036735739,5.0586237964750813,5.1989587353186621,5.3431868071273705,5.4914160141165418,5.6437573546690247,5.8003249064540343,5.9612359118518512,6.1266108657483693,6.2965736057651949,6.4712514049929002,6.6507750672968502,6.8352790252669768,7.0249014408848485,7.2197843089834226,7.4200735635769428,7.6259191871406165,7.8374753229218914,8.0549003903674539,null,2.7716796850033044E-5,2.9500010383354518E-5,3.1414051038608596E-5,3.3469078554729894E-5,3.5676069026225757E-5,3.8046881918822416E-5,4.0594332663623222E-5,4.3332271298442476E-5,4.627566766459182E-5,4.9440703710376064E-5,5.2844873499179635E-5,5.6507091570611526E-5,6.0447810358056881E-5,6.4689147425527627E-5,6.9255023351304872E-5,7.4171311155959388E-5,7.9465998248382677E-5,8.5169361945976578E-5,9.1314159714677072E-5,9.7935835371628334E-5,1.0507274259872886E-4,1.127663872296386E-4,1.2106168989693641E-4,1.3000727076077493E-4,1.3965575818649829E-4,1.5006412339724351E-4,null,5.0745244093407909,7.2208944931115653,5.0745244093407909,2.1463700837707744,0.5,2.673766123595459E-5]
[null,15846,9000,40588699,10429718,"NR016",3067,"ABBOTSFORD",3.74573,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2008,null,"Urban",5.3432599999999999,60,1.3,1,46.153846153846153,16,5.1954397577298035E-2,1.1481169673891871,null,3.5,"(3-4)",null,2.4679544570452224E-5,null,1.2142857142857142,8.5571948950843829E-2,6.3710647807651659,"(6-7)",null,5.0291927996330603,112578.37102400001,185754.31218960002,33489.526800000007,21918.75,28000,49918.75,4800,null,3.7457300000000001E-3,null,4.1533152319244442,4.5243721463990019,4.9285792616387409,5.3688982144381896,5.8485552340317462,6.3710647807651659,6.9402552966444233,7.5602972564369519,8.2357337248564519,8.9715136437246201,9.7730280930057525,10.646149791399839,11.597276125916084,12.633376025705768,13.762041023600277,14.99154087948367,15,15,15,15,15,15,15,15,15,15,null,2.6880408828104861E-5,3.2763767114568426E-5,4.0123399557138245E-5,4.9352436296019953E-5,6.0952416347320554E-5,7.5563830043646115E-5,9.4005384036194452E-5,1.1732450178029516E-4,1.4686230047973424E-4,1.8433722522154676E-4,2.3195273419535656E-4,2.9253599517390906E-4,3.6971657582185154E-4,4.6815672196020913E-4,5.9384819057057604E-4,7.5449496022566144E-4,7.556905197235532E-4,7.556905197235532E-4,7.556905197235532E-4,7.556905197235532E-4,7.556905197235532E-4,7.556905197235532E-4,7.556905197235532E-4,7.556905197235532E-4,7.556905197235532E-4,7.556905197235532E-4,null,6.7612719256053175,20.701662489247127,6.7612719256053175,13.94039056364181,0.5,2.4679544570452224E-5]
[null,15941,9000,10517430,10429965,"NR021",3121,"RICHMOND",6.0411799999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1965,null,"Urban",3.7071200000000002,80,1.1000000000000001,0.95,76.555023923444978,59,3.1322507000928715E-2,3.1736448822472281,null,6.4636567435101879,"(6-7)",null,1.2641175668915911E-4,null,1.5,2.891912313638631E-2,7.9139662547895142,"(7-8)",null,2.7860431187864232,62365.514390000011,102903.09874350003,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,6.0411800000000002E-3,null,6.848526113998548,7.0494710554900424,7.2563119910741172,7.4692219171252114,7.6883789059634138,7.9139662547895142,8.14617263899002,8.3851922699403243,8.6312250574380602,8.8844767769024333,9.1451592414794511,9.4134904791968985,9.6896949153173217,9.9740035600414689,10.266654201719216,10.567891605729548,10.877967719195942,11.197141881708399,11.525681042228323,11.863859982357672,12.211961546159147,12.570276876719607,12.939105659654558,13.318756373757406,13.70954654900309,14.111803032121895,null,1.4652017919089763E-4,1.5783272472150528E-4,1.7008021675268928E-4,1.8334257735448095E-4,1.9770670202047283E-4,2.1326707608820646E-4,2.3012644611266483E-4,2.4839655111935351E-4,2.6819891910675672E-4,2.8966573465122141E-4,3.1294078399421508E-4,3.3818048456630087E-4,3.6555500652844466E-4,3.9524949459401865E-4,4.2746539913927483E-4,4.6242192642164277E-4,5.0035761861007603E-4,5.4153207529642822E-4,5.8622782920870618E-4,6.3475238999392619E-4,6.8744047118874524E-4,7.4465641685944692E-4,8.0679684587941125E-4,8.7429353343309668E-4,9.4761655110284758E-4,1.0272776888218778E-3,null,24.650940483343849,41.588172899705654,7.7619077039371156,33.826265195768542,0.5,3.9803608660561376E-5]
[null,16042,9000,10533773,10429872,"NR024",3121,"RICHMOND",1.04928,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1965,null,"Urban",1.95679,80,1.1000000000000001,0.95,76.555023923444978,59,3.1322507000928715E-2,3.1736448822472281,null,5.5,"(5-6)",null,1.4666890451541796E-5,null,1.5,2.709486183952961E-2,6.6486386878301795,"(6-7)",null,2.2942065228359136,56491.339220000002,84737.008830000006,33489.526800000007,29225,28000,57225,4800,null,1.0492800000000001E-3,null,5.8062667936587387,5.9657374520473434,6.1295880143898405,6.2979387759106871,6.4709133357746067,6.6486386878301795,6.831245313845745,7.0188672793060318,7.2116423318398928,7.4097120023513572,7.6132217089282976,7.8223208636049604,8.0371629820567652,8.257905796307897,8.484711370534443,8.7177462200481006,8.9571814335477917,9.2031927987289599,9.4559609313427497,9.7156714077998512,9.9825149014163213,10.256687322401442,10.538389961690385,10.82782963872728,11.125218853307175,11.430775941588381,null,1.6768930074551591E-5,1.7940699331868539E-5,1.9201487258577404E-5,2.0558331472983205E-5,2.2018839533252438E-5,2.359123580292858E-5,2.5284412208627841E-5,2.7107983215288767E-5,2.9072345371669027E-5,3.1188741808401239E-5,3.346933210303391E-5,3.592726796130226E-5,3.857677520162499E-5,4.1433242570756268E-5,4.4513317962903218E-5,4.7835012662741764E-5,5.1417814284940751E-5,5.5282809139381274E-5,5.9452814812603571E-5,6.3952523822532971E-5,6.8808659275663097E-5,7.40501435340859E-5,7.9708280984564571E-5,8.5816956093807267E-5,9.2412848033816288E-5,9.953566326932293E-5,null,2.6437295268073928,4.2523564760641959,1.2461520609508197,3.006204415113376,0.5,6.9134060722166598E-6]
[null,16074,9000,10540977,10430018,"NR024",3121,"RICHMOND",0.86590100000000003,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1965,null,"Urban",1.95679,80,1.1000000000000001,0.95,76.555023923444978,59,3.1322507000928715E-2,3.1736448822472281,null,5.5,"(5-6)",null,1.210360924527342E-5,null,1.5,2.709486183952961E-2,6.6486386878301795,"(6-7)",null,2.7530478274030958,56491.339220000002,101684.41059599999,33489.526800000007,29225,28000,57225,4800,null,8.6590100000000008E-4,null,5.8062667936587387,5.9657374520473434,6.1295880143898405,6.2979387759106871,6.4709133357746067,6.6486386878301795,6.831245313845745,7.0188672793060318,7.2116423318398928,7.4097120023513572,7.6132217089282976,7.8223208636049604,8.0371629820567652,8.257905796307897,8.484711370534443,8.7177462200481006,8.9571814335477917,9.2031927987289599,9.4559609313427497,9.7156714077998512,9.9825149014163213,10.256687322401442,10.538389961690385,10.82782963872728,11.125218853307175,11.430775941588381,null,1.3838282746725656E-5,1.4805265984450576E-5,1.5845710409699442E-5,1.6965423700811633E-5,1.8170683869589454E-5,1.9468277936291228E-5,2.0865543816581899E-5,2.237041568895029E-5,2.3991473133647439E-5,2.5737994358642539E-5,2.7620013854594738E-5,2.9648384849572645E-5,3.1834846965407023E-5,3.4192099511341516E-5,3.6733880887271142E-5,3.9475054608570403E-5,4.2431702507571362E-5,4.5621225713441003E-5,4.9062454062831895E-5,5.2775764648573418E-5,5.6783210273193004E-5,6.1108658638598385E-5,6.5777943173238272E-5,7.0819026473947669E-5,7.626217742197465E-5,8.2140163121921687E-5,null,2.3868188818243201,3.8391237176122033,1.1250542986874921,2.7140694189247112,0.5,5.7051742445662536E-6]
[null,16233,9000,10539096,10429916,"NR042",3122,"HAWTHORN",0.84790600000000005,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1965,null,"Urban",8.2546199999999992,80,1.1499999999999999,0.95,73.226544622425649,59,3.274625731915274E-2,3.4517522521155315,null,8.2842054050772767,"(8-9)",null,3.3763988397069948E-5,null,1.5,3.1723140329761715E-2,10.344062886153761,"(10+)",null,10.542350912546507,235990.29502000002,389383.98678300006,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,8.4790600000000005E-4,null,8.8268394669768853,9.1113433534251982,9.4050172787880069,9.7081568088473578,10.021067035967722,10.344062886153761,10.677469436005111,11.021622239887126,11.376867667646898,11.743563253214429,12.122078054439809,12.512793024528541,12.916101395448869,13.332409073696949,13.762135048818218,14.205711815096068,14.663585806832291,15,15,15,15,15,15,15,15,15,null,3.9956366264903567E-5,4.3489215300139509E-5,4.7350406652965301E-5,5.1571262118812412E-5,5.6186139480463773E-5,6.1232729795253647E-5,6.6752383986896168E-5,7.2790471643250523E-5,7.939677520940647E-5,8.6625923082203941E-5,9.4537865460545562E-5,1.0319839718875424E-4,1.1267973225122745E-4,1.2306113503953499E-4,1.344296140220792E-4,1.4688068400606929E-4,1.6051920379691305E-4,1.710626568964445E-4,1.710626568964445E-4,1.710626568964445E-4,1.710626568964445E-4,1.710626568964445E-4,1.710626568964445E-4,1.710626568964445E-4,1.710626568964445E-4,1.710626568964445E-4,null,16.671974208324354,30.235482807548323,2.7585551289220018,27.476927678626321,0.5,5.5866103319123014E-6]
[null,16239,9000,10441566,10429839,"NR042",3122,"HAWTHORN",17.743099999999998,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1965,null,"Urban",8.2546199999999992,80,1.1499999999999999,1,69.565217391304358,59,3.4469744546476576E-2,3.8212123740914614,null,6.725333778400973,"(6-7)",null,4.1078412315041519E-4,null,1.5,2.9367556353583939E-2,8.260246677634159,"(8-9)",null,9.5839553750422777,235990.29502000002,353985.44253,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,1.7743099999999998E-2,null,7.1321780842587561,7.3447386413977744,7.5636341483820546,7.7890534059471692,8.0211908416637314,8.260246677634159,8.5064271031873044,8.7599444527199264,9.0210173888383629,9.2898710909583855,9.5667374495259043,9.8518552660260319,10.145470458953048,10.447836275918853,10.759213512082939,11.079870735092211,11.410084516724707,11.750139671437008,12.10032950202107,12.460956052582391,12.832330369057697,13.214772767496816,13.608613110340215,14.014191090930403,14.43185652650266,14.861969659907768,null,4.7772398516139852E-4,5.1546761816416615E-4,5.5639272038833943E-4,6.0077628859124326E-4,6.4891991604666048E-4,7.0115200415008655E-4,7.5783017451037948E-4,8.193438998003146E-4,8.8611737330986594E-4,9.5861263897057607E-4,1.0373330056112147E-3,1.1228267713794119E-3,1.2156912866379194E-3,1.316577386235789E-3,1.426194224884259E-3,1.5453145524561584E-3,1.674780469400108E-3,1.8155097061428266E-3,1.9685024743726891E-3,2.1348489424866178E-3,2.3157373922741095E-3,2.512463119143854E-3,2.7264381439104663E-3,2.9592018103952473E-3,3.2124323499041372E-3,3.487959501080501E-3,null,188.29572725109219,321.39491023345664,53.586696863228134,267.80821337022849,0.5,1.1690421553822375E-4]
[null,16334,9000,10568389,10429731,"NR042",3121,"RICHMOND",12.7705,3,"plysws","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1973,null,"Urban",8.2546199999999992,80,1.1499999999999999,1,69.565217391304358,51,3.4469744546476576E-2,2.9002872717495207,null,5.5,"(5-6)",null,1.7850671366214407E-4,null,1.5,3.1345036245730339E-2,6.8494156766617547,"(6-7)",null,10.542350912546507,235990.29502000002,389383.98678300006,33489.526800000007,7306.25,168000.00000000003,175306.25000000003,4800,null,1.2770500000000001E-2,null,5.8558324509400093,6.0422907360180469,6.2346861260876505,6.4332076672706684,6.6380504251944563,6.8494156766617547,7.0675111074236048,7.292551016249659,7.5247565254963833,7.7643557983800546,8.0115842631680572,8.2666848445087542,8.5299082021272383,8.8015129771215133,9.0817660461010963,9.3709427834177763,9.669327331746171,9.9772128812799821,10.294901957818254,10.622706720024725,10.960949266152358,11.309961950534417,11.670087710153101,12.041680401606582,12.425105148805583,12.820738701741117,null,2.0845247694157386E-4,2.2543235039884996E-4,2.4391528641076461E-4,2.640397256241262E-4,2.8595716912689547E-4,3.0983342937279088E-4,3.3585000210564373E-4,3.6420557106388139E-4,3.9511765839737471E-4,4.2882443499370177E-4,4.6558670629973336E-4,5.0569009074953933E-4,5.4944740958431102E-4,5.9720130868903755E-4,6.4932713509016345E-4,7.0623609297617435E-4,7.6837870653845427E-4,8.3624861960428936E-4,9.1038676497096332E-4,9.9138593957547342E-4,1.079895825176693E-3,1.1766284981170948E-3,1.282364476003589E-3,1.3979593538392297E-3,1.52435108729078E-3,1.6625679864367879E-3,null,107.63593600197792,186.82328778141647,50.735425890262533,136.08786189115392,0.5,8.4141175134609322E-5]
[null,16429,9000,10541019,10430156,"PM001",3207,"PORT MELBOURNE",0.61194499999999996,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1962,null,"Urban",1.9690799999999999,80,1,0.95,84.21052631578948,62,2.8475006364480651E-2,2.9221019816523186,null,5.5,"(5-6)",null,8.5537990597064122E-6,null,1.5,2.5783820137616889E-2,6.5879013183383544,"(6-7)",null,1.3049531485072436,43817.021610000003,48198.723771000004,33489.526800000007,21918.75,28000,49918.75,4800,null,6.1194499999999992E-4,null,5.7910622204018622,5.9423195432714708,6.0975275710119536,6.256789492471829,6.4202111916992832,6.5879013183383544,6.7599713598638065,6.9365357157027026,7.1177117732919797,7.3036199861225661,7.4943839538219503,7.6901305043284305,7.8909897782116785,8.0970953151956895,8.3085841429416227,8.5255968681495755,8.7482777700398557,8.9767748962758986,9.2112401613925936,9.4518294477954896,9.6987027093980007,9.9520240779655023,10.211961972237079,10.4786892098974,10.752383122473207,11.033225673230813,null,9.7161965961883795E-6,1.0360771257300068E-5,1.1051841376519132E-5,1.1792897331688639E-5,1.2587697916904956E-5,1.3440291301933145E-5,1.4355037644632502E-5,1.5336633487621643E-5,1.6390138080876283E-5,1.7521001783253243E-5,1.8735096708138523E-5,2.0038749791597713E-5,2.1438778475641958E-5,2.2942529214596548E-5,2.4557919029163286E-5,2.6293480350700833E-5,2.815840941761555E-5,3.0162618506674378E-5,3.2316792304644148E-5,3.4632448750065729E-5,3.7122004701326806E-5,3.9798846815665333E-5,4.2677408054484101E-5,4.577325026356589E-5,4.910315331265201E-5,5.2685211317591255E-5,null,1.1667980732215919,1.833349821217775,0.54998357771281303,1.283366243504962,0.5,4.0319307323713634E-6]
[null,16603,9000,162734928,95323835,"Q001",3101,"KEW",7.8724999999999996,3,"c.x.hc.v","c (Cu)","95mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2022,null,"Urban",1.6590499999999999,"Blank",1.1499999999999999,1,"Blank",2,"Blank","Blank",null,"Blank","No Result",null,0,null,"Blank","Blank","Blank","No Result",null,1.8652053709118201,45927.839657999997,68891.759487000003,33489.526800000007,14612.5,39199.999999999993,53812.499999999993,4800,null,7.8724999999999993E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,5.1869652871737372E-5,null,0,0,8.3506917997418242,-8.3506917997418242,0.5,5.1869652812905669E-5]
[null,16626,9000,75143389,10430324,"Q002",3101,"KEW",152.98400000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2012,null,"Urban",2.32559,60,1.1499999999999999,1.05,49.689440993788821,12,4.8257642365067209E-2,0.89220846176202762,null,4.5,"(4-5)",null,1.3213431693576791E-3,null,1.3571428571428572,7.1116525590625354E-2,7.4030573916075202,"(7-8)",null,6.8037793657744503,125649.52336599999,251299.04673199999,33489.526800000007,14612.5,28000,42612.5,4800,null,0.15298400000000001,null,5.1878038013492551,5.5701777950594522,5.9807351736208387,6.4215532309779197,6.894862370794085,7.4030573916075202,7.948709603774553,8.5345798395084849,9.1636324218406564,9.8390501631824065,10.564250469376052,11.342902630716377,12.178946387429939,13.07661186354775,14.040440970030625,15,15,15,15,15,15,15,15,15,15,15,null,1.8541540642044551E-3,2.2061808725269074E-3,2.632210037445743E-3,3.1485465143824853E-3,3.7751891360100842E-3,4.5366820360944428E-3,5.4631644995384813E-3,6.5916658133351076E-3,7.9677026759013645E-3,9.6472503026626896E-3,1.1699175159367343E-2,1.4208238023084288E-2,1.7278801756571226E-2,2.1039409950765819E-2,2.5648441885429328E-2,3.0864092838882692E-2,3.0864092838882692E-2,3.0864092838882692E-2,3.0864092838882692E-2,3.0864092838882692E-2,3.0864092838882692E-2,3.0864092838882692E-2,3.0864092838882692E-2,3.0864092838882692E-2,3.0864092838882692E-2,3.0864092838882692E-2,null,438.95161936479633,1507.0906409545375,334.84800467473809,1172.2426362797994,0.5,1.0079678584858128E-3]
[null,16727,9000,10501644,10430440,"Q006",3122,"HAWTHORN",26.661300000000001,3,"plysws","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1972,null,"Urban",1.7763199999999999,80,1.3,1.05,58.608058608058599,52,4.0914088092122207E-2,4.1970647009426871,null,5.3862330328764489,"(5-6)",null,3.5405921631184023E-4,null,1.483747576125207,3.0808078848008253E-2,6.6825711206696958,"(6-7)",null,3.7136979206748979,83131.046878000008,137166.22734870002,33489.526800000007,21918.75,28000,49918.75,4800,null,2.6661300000000002E-2,null,5.7285498450780956,5.9077821863167435,6.0926222700058625,6.2832455487182051,6.4798329645092476,6.6825711206696958,6.8916524588517287,7.1072754417370669,7.3296447414202941,7.5589714336862297,7.7954731983657641,8.0393745259603353,8.2909069307311913,8.5503091704556908,8.8178274730592285,9.0937157703379476,9.3782359389940453,9.6716580492124855,9.9742606210150768,10.286330888635243,10.608165073164429,10.94006866372896,11.282356707464221,11.635354108561428,11.999395936670851,12.37482774495421,null,4.1206681510718476E-4,4.4487861947041475E-4,4.8053617733484261E-4,5.1929651989064945E-4,5.6144046889729726E-4,6.0727487304347019E-4,6.5713505665559123E-4,7.1138750105224479E-4,7.7043278079051074E-4,8.3470877918651141E-4,9.0469420983448773E-4,9.8091247341633176E-4,1.0639358819084506E-3,1.1543902853789921E-3,1.2529601399520155E-3,1.3603940592248629E-3,1.4775108954921596E-3,1.6052064015892342E-3,1.7444605290569939E-3,1.8963454236910146E-3,2.062034185415334E-3,2.2428104658660905E-3,2.4400789841364243E-3,2.6553770488821531E-3,2.8903871834832823E-3,3.146950960271855E-3,null,79.79592031555832,136.86427323890234,39.590116315429214,97.274156923473129,0.5,1.7566368682638575E-4]
[null,16822,9000,10607930,10430410,"Q010",3101,"KEW",4.3123500000000003,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,1968,null,"Urban",1.5469599999999999,50,1.3,1,38.46153846153846,56,6.2345277092757639E-2,5.5,null,10,"(10+)",null,2.8413326354141021E-4,null,1.5,3.5663479447071315E-2,12.835688421125163,"(10+)",null,3.578952642282748,73438.545366000006,132189.3816588,33489.526800000007,7306.25,58799.999999999993,66106.25,4800,null,4.3123500000000004E-3,null,10.73932300189048,11.129236130326079,11.533305853893392,11.952046156788146,12.385989684455541,12.835688421125163,13.301714391945158,13.784660390608874,14.285140733399427,14.803792040611448,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,3.4488283861752609E-4,3.8017544942996819E-4,4.1922524047620271E-4,4.6244083363579635E-4,5.1027588084646145E-4,5.6323406837983057E-4,6.2187468031148533E-4,6.8681878389690958E-4,7.5875610661459104E-4,8.3845268248079047E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,8.7000451520260797E-4,null,67.221713178360517,133.25282116589852,6.7220566866471891,126.53076447925133,0.5,2.8412841830134486E-5]
[null,16988,9000,10604067,10433322,"Q019",3101,"KEW",370.75499999999994,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2006,null,"Urban",7.0519100000000003,55,1.3,1.05,40.293040293040285,18,5.9511400861268667E-2,1.4594476393784979,null,3.5,"(3-4)",null,2.4427987460970261E-3,null,1.2142857142857142,8.9028568911027409E-2,6.5271013730567642,"(6-7)",null,7.7239236954786463,142642.38722,285284.77444000001,100468.58040000002,21918.75,28000,49918.75,4800,null,0.37075499999999995,null,4.1821275751563727,4.5715333565565084,4.997197444252377,5.4624959174863266,5.9711192086025191,6.5271013730567642,7.1348520848121399,7.7991916108862043,8.5253890424442247,9.3192040856615552,10.186932743811992,11.135457252901462,12.172300666902713,13.305686525524067,14.544604077756611,15,15,15,15,15,15,15,15,15,15,15,null,2.703034179859553E-3,3.3227892194230479E-3,4.1053506314146313E-3,5.0960995674607613E-3,6.3535142819253244E-3,7.9530314395228306E-3,9.9920612840044346E-3,1.2596504471323704E-2,1.5929223794105368E-2,2.0201061517713694E-2,2.5685172390055758E-2,3.2735676341623131E-2,4.1811940121805551E-2,5.3510195375008014E-2,6.8604720344756412E-2,7.4798781182868479E-2,7.4798781182868479E-2,7.4798781182868479E-2,7.4798781182868479E-2,7.4798781182868479E-2,7.4798781182868479E-2,7.4798781182868479E-2,7.4798781182868479E-2,7.4798781182868479E-2,7.4798781182868479E-2,7.4798781182868479E-2,null,1075.9847053938699,3503.0884940520368,1075.9847053938699,2427.1037886581671,0.5,2.4427987460970261E-3]
[null,17019,9000,42698880,10430317,"Q019",3101,"KEW",243.11,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Urban",7.0519100000000003,60,1.3,1.05,43.956043956043949,15,5.4552117456162938E-2,1.1333009639012233,null,3.5,"(3-4)",null,1.6017823176050171E-3,null,1.2142857142857142,8.9850546398386022E-2,6.56476553868678,"(6-7)",null,7.7239236954786463,142642.38722,285284.77444000001,100468.58040000002,21918.75,42000.000000000007,63918.750000000007,4800,null,0.24311000000000002,null,4.189008458970358,4.5828203598362753,5.0136548198072042,5.4849923580844973,6.0006407001513971,6.56476553868678,7.181924186336003,7.8571023922045784,8.5957546194986651,9.4038481096974884,10.287911089232413,11.255085508112916,12.313184736551293,13.47075668569134,14.737152862365164,15,15,15,15,15,15,15,15,15,15,15,null,1.7791065088839763E-3,2.1914610903524243E-3,2.7133017105687909E-3,3.3754731449939985E-3,4.2178169049265704E-3,5.2918518599694101E-3,6.6642643970074751E-3,8.4214547142210123E-3,1.0675461385916327E-2,1.3571685092517367E-2,1.729896154492817E-2,2.2102702506511945E-2,2.83020446817965E-2,3.6312235133846363E-2,4.667385979825886E-2,4.9046760511300337E-2,4.9046760511300337E-2,4.9046760511300337E-2,4.9046760511300337E-2,4.9046760511300337E-2,4.9046760511300337E-2,4.9046760511300337E-2,4.9046760511300337E-2,4.9046760511300337E-2,4.9046760511300337E-2,4.9046760511300337E-2,null,727.96538137744551,2404.9990505739629,727.96538137744551,1677.0336691965174,0.5,1.6017823176050171E-3]
[null,17114,9000,42495282,10430571,"R022",3121,"RICHMOND",4.4507300000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Urban",1.66689,60,1.05,1,57.142857142857139,15,4.1963167273971487E-2,0.93828675151874652,null,8,"(8-9)",null,1.6164835855532949E-4,null,1.5,5.5950889698628652E-2,11.835432300256945,"(10+)",null,3.1840267980863852,75386.353268000006,117602.71109808002,33489.526800000007,1670,112000,113670,4800,null,4.45073E-3,null,8.947224040262622,9.4620987229237503,10.006602253331675,10.582439645635205,11.191414030294409,11.835432300256945,12.516511082047817,13.23678305046996,13.998503606688969,14.804057940613204,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.1745210320395426E-4,2.5262126089462179E-4,2.9377509239247526E-4,3.419593153758092E-4,3.984053279614346E-4,4.6456351482658331E-4,5.4214256676441428E-4,6.3315590402755935E-4,7.3997649206551219E-4,8.6540157262481108E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,8.9792229200962427E-4,null,43.574293284725869,125.22878056041446,7.9048015952756128,117.32397896513885,0.5,2.9324588105936314E-5]
[null,17209,9000,10437271,10430577,"R023",3121,"CREMORNE",99.680800000000019,3,"x hc","a (Al)","185mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,1954,null,"Urban",3.81962,50,1.1000000000000001,1,45.454545454545453,70,5.2753696001564154E-2,5.5,null,10,"(10+)",null,6.567795057548345E-3,null,1.5,2.8530783557657053E-2,12.210553000675681,"(10+)",null,8.2853474596001906,204014.05420000001,306021.08130000002,33489.526800000007,14612.5,56000,70612.5,4800,null,9.9680800000000014E-2,null,10.587209907863205,10.89362160027404,11.208901363315679,11.533305853893392,11.867099156995714,12.210553000675681,12.563946977254009,12.927568770924234,13.301714391945158,13.686688417611199,14.082804240196836,14.490384322076986,14.909760458230988,15,15,15,15,15,15,15,15,15,15,15,15,15,null,7.6680972090826076E-3,8.2884940125912947E-3,8.9611213805163639E-3,9.6904720977796961E-3,1.0481430578265718E-2,1.1339307294444727E-2,1.2269876250730807E-2,1.3279415770642454E-2,1.4374752891855509E-2,1.5563311689398493E-2,1.6853165875732583E-2,1.8253096057488906E-2,1.9772652062431215E-2,2.0110321768643115E-2,2.0110321768643115E-2,2.0110321768643115E-2,2.0110321768643115E-2,2.0110321768643115E-2,2.0110321768643115E-2,2.0110321768643115E-2,2.0110321768643115E-2,2.0110321768643115E-2,2.0110321768643115E-2,2.0110321768643115E-2,2.0110321768643115E-2,2.0110321768643115E-2,null,2725.1299386417777,4704.9406209755607,272.5083467811163,4432.4322741944443,0.5,6.5676830588919501E-4]
[null,17341,9000,155596652,155596754,"R031",3121,"CREMORNE",20.992699999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2019,null,"Urban",2.4411,60,1.05,1.05,54.42176870748299,5,4.4061325637670061E-2,0.62322943571120404,null,0.68555237928232449,"(0-1)",null,1.3831490131539979E-4,null,1,6.312336159853503E-2,1.0664476358083645,"(1-2)",null,3.5041493435059361,71113.464731999993,129426.50581223998,33489.526800000007,21918.75,28000,49918.75,4800,null,2.09927E-2,null,0.77780171729896341,0.82848190107157549,0.88246431595283736,0.93996412947931218,1.0012105291235605,1.0664476358083645,1.135935476943924,1.2099510228664332,1.2887892908091627,1.3727645208063437,1.4622114282168683,1.5574865378602183,1.658969605082331,1.7670651294156021,1.8822039668662982,2.0048450472557597,2.1354772034605256,2.2746211198425001,2.4228314076353898,2.5806988155596402,2.7488525844771412,2.9279629554710556,3.1187438413477024,3.3219556722087691,3.5384084264359754,3.7689648591693414,null,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,1.3831490147227959E-4,null,30.102133479810462,30.102133479810462,30.102133479810462,0,0.5,1.3831490131539979E-4]
[null,17406,9000,10607184,10433404,"R032",3121,"CREMORNE",9.8792500000000008,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2007,null,"Urban",4.5595100000000004,60,1.05,1.05,54.42176870748299,17,4.4061325637670061E-2,1.0574870175140143,null,1.1632357192654159,"(1-2)",null,6.5091555103448509E-5,null,1,4.9667806802630353E-2,1.6468760374584441,"(1-2)",null,4.5831364472008493,120913.660976,169279.1253664,33489.526800000007,21918.75,28000,49918.75,4800,null,9.8792500000000009E-3,null,1.2847204534020917,1.350140897459253,1.4188926767413674,1.4911454292651278,1.5670774313423137,1.6468760374584441,1.730738142550897,1.8188706678271245,1.9114910713216691,2.0088278844517271,2.1111212758951559,2.2186236441822405,2.3316002404633718,2.4503298229892581,2.5751053449185348,2.7062346771498591,2.8440413679620131,2.9888654413363462,3.1410642359313363,3.3010132867793516,3.4691072518811166,3.6457608859841533,3.8314100639479021,4.026512856220565,4.2315506590813046,4.4470293824365639,null,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.5091555177276781E-5,6.6070811412547053E-5,7.3992491579891707E-5,8.3002648303703502E-5,null,16.760255426558032,16.760255426558032,16.760255426558032,0,0.5,6.5091555103448509E-5]
[null,17507,9000,10513465,10431561,"R033",3121,"BURNLEY",2.4552200000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1954,null,"Urban",3.7791000000000001,80,1.05,0.95,80.200501253132842,70,2.989875668270468E-2,4.0542502984416053,null,6.6895129924286492,"(6-7)",null,5.6072031106401337E-5,null,1.5,2.4701792911445874E-2,7.9522398054614953,"(7-8)",null,9.8507407667946314,186584.21439000004,363839.2180605001,33489.526800000007,21918.75,28000,49918.75,4800,null,2.4552200000000001E-3,null,7.0282986305617605,7.2040722317183628,7.3842418269110182,7.5689173573563737,7.7582115138360193,7.9522398054614953,8.1511206301590526,8.354975346917211,8.5639283498411753,8.7781071440593124,8.9976424235280028,9.222668150782356,9.4533216386814249,9.6897436341978338,9.9320784043029384,10.180473823999909,10.435081466558483,10.696056696006425,10.963558761934143,11.237750896670333,11.518800414887902,11.806878815700983,12.102161887315354,12.404829814296079,12.715067287517861,13.033063616865194,null,6.365005131703061E-5,6.7842031471719658E-5,7.2328787906165146E-5,7.7131737780731125E-5,8.2273885613391612E-5,8.7779942428478045E-5,9.3676453923174712E-5,9.999193833801311E-5,1.0675703477002564E-4,1.1400466272364858E-4,1.2177019375520766E-4,1.3009163613222015E-4,1.3900983349915256E-4,1.4856867861707276E-4,1.5881534332624312E-4,1.6980052596855588E-4,1.815787176013035E-4,1.9420848843561191E-4,2.0775279604250666E-4,2.2227931698762547E-4,2.3786080368267952E-4,2.5457546837859995E-4,2.7250739637263004E-4,2.9174699066023506E-4,3.1239145043348416E-4,3.3454528601142792E-4,null,25.347221193388762,39.6807030287857,7.3126561316035037,32.368046897182197,0.5,1.6176742963391841E-5]
[null,17602,9000,10584358,10430683,"RD001",3124,"CAMBERWELL",85.207599999999999,3,"plysws","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1968,null,"Urban",2.1283500000000002,80,1.3,1,61.538461538461533,56,3.8965798182973528E-2,4.4323836870540427,null,6.7224485920319657,"(6-7)",null,1.9705431641090739E-3,null,1.5,3.093571003025318E-2,8.3478367395779607,"(8-9)",null,3.7364644135347334,92004.741756000003,138007.11263400002,33489.526800000007,14612.5,56000,70612.5,4800,null,8.5207599999999994E-2,null,7.151512566119159,7.3762073114253237,7.6079617840411213,7.846997794893273,8.0935441240285648,8.3478367395779607,8.6101190236004026,8.8806420050224304,9.1596645998965922,9.4474538592085615,9.7442852244701594,10.050442791342912,10.366219581544437,10.691917823297914,11.027849240593049,11.374335351535382,11.731707776069493,12.100308553370619,12.480490469208467,12.872617393596519,13.277064629050024,13.694219269785949,14.124480572208734,14.56826033703638,15,15,null,2.3102743338919364E-3,2.5030587121419451E-3,2.7130049329696592E-3,2.9416909945413046E-3,3.1908428703167385E-3,3.4623485596981035E-3,3.7582734837254108E-3,4.0808773552703922E-3,4.4326326656829946E-3,4.8162449435583139E-3,5.2346749563329928E-3,5.6911630419179838E-3,6.1892557756700224E-3,6.7328351978526756E-3,7.3261508485088648E-3,7.9738548805472417E-3,8.6810405480391914E-3,9.4532843954558618E-3,1.0296692505092265E-2,1.1217951194497578E-2,1.2224382593654708E-2,1.3324005573252107E-2,1.4525602541024751E-2,1.5838792673199237E-2,1.7190394269847701E-2,1.7190394269847701E-2,null,486.54511686772298,854.88550232597845,138.6168962791738,716.26860604680462,0.5,5.6140852702711217E-4]
[null,17697,9000,130657591,153915352,"RD005",3127,"SURREY HILLS",21.013400000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2017,null,"Urban",2.3130199999999999,60,1.3,1.05,43.956043956043949,7,5.4552117456162938E-2,0.73250701718152178,null,3.5,"(3-4)",null,1.3845128770005868E-4,null,1.2142857142857142,8.9850546398386022E-2,6.56476553868678,"(6-7)",null,3.472349469563178,65770.241366000002,128251.97066370002,33489.526800000007,21918.75,28000,49918.75,4800,null,2.1013400000000002E-2,null,4.189008458970358,4.5828203598362753,5.0136548198072042,5.4849923580844973,6.0006407001513971,6.56476553868678,7.181924186336003,7.8571023922045784,8.5957546194986651,9.4038481096974884,10.287911089232413,11.255085508112916,12.313184736551293,13.47075668569134,14.737152862365164,15,15,15,15,15,15,15,15,15,15,15,null,1.5377844068027868E-4,1.8942062636671315E-4,2.345263220964429E-4,2.9176161978123846E-4,3.64570251120826E-4,4.5740528926938912E-4,5.7603082341358596E-4,7.2791492119539229E-4,9.2274172303407568E-4,1.1730790486738697E-3,1.4952490581555413E-3,1.9104641061673238E-3,2.4463090194416625E-3,3.1386759975384282E-3,4.0342910019527485E-3,4.2393945017817391E-3,4.2393945017817391E-3,4.2393945017817391E-3,4.2393945017817391E-3,4.2393945017817391E-3,4.2393945017817391E-3,4.2393945017817391E-3,4.2393945017817391E-3,4.2393945017817391E-3,4.2393945017817391E-3,4.2393945017817391E-3,null,29.969199997222631,99.010061994157837,29.969199997222631,69.040861996935206,0.5,1.3845128770005868E-4]
[null,17774,9000,10443020,10430708,"RD013",3124,"CAMBERWELL",61.101199999999999,3,"plysws","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1999,null,"Urban",1.1641900000000001,80,1.3,1.05,58.608058608058599,25,4.0914088092122207E-2,1.3905578836194854,null,2,"(2-3)",null,4.0257834619903613E-4,null,1,5.5451774444795626E-2,2.9485384345822023,"(2-3)",null,4.6102528712780044,85140.338146000009,170280.67629200002,33489.526800000007,21918.75,28000,49918.75,4800,null,6.1101200000000001E-2,null,2.23457427614444,2.3619853228590606,2.4966610978032238,2.6390158215457884,2.7894873327008107,2.9485384345822023,3.1166583186419996,3.2943640690702924,3.4822022531844969,3.6807506024995003,3.8906197896491421,4.1124553066242662,4.346939450104232,4.5947934199881404,4.8567795375801879,5.133703590251617,5.426417309790688,5.7358209920633092,6.0628662660415928,6.4085590207169769,6.7739624989002172,7.1602005674237805,7.5684611738047671,8,8.4561443244910439,8.9382971045777602,null,4.0257834665564934E-4,4.0257834665564934E-4,4.0257834665564934E-4,4.0257834665564934E-4,4.0257834665564934E-4,4.0257834665564934E-4,4.0257834665564934E-4,4.0257834665564934E-4,4.0257834665564934E-4,4.0257834665564934E-4,4.0257834665564934E-4,4.2870263722507727E-4,4.8691889717094976E-4,5.5417099717909872E-4,6.3194522561481499E-4,7.2198092066571543E-4,8.2631448635404555E-4,9.4733117085314146E-4,1.0878259883540964E-3,1.2510754129636248E-3,1.4409217647739535E-3,1.6618725523330007E-3,1.9192174417049796E-3,2.2191660012994508E-3,2.5690099368251944E-3,2.9773141976350316E-3,null,104.06205524649758,104.06205524649758,104.06205524649758,0,0.5,4.0257834619903613E-4]
[null,17894,9000,10587706,0,"RTS153",3141,"SOUTH YARRA",295.05200000000002,3,"plysws","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1997,null,"Cbd",4.86714,80,1,1,80,27,2.9973690909979634E-2,1.1231558812561149,null,2,"(2-3)",null,1.9440133123853215E-3,null,1,5.1344235597032988E-2,2.8649669941652571,"(2-3)",null,0.11916676596638529,4401.4500000000007,4401.4500000000007,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,0.29505200000000004,null,2.2162922717100382,2.3330580791522331,2.4559757168208214,2.5853692951378808,2.7215800003487538,2.8649669941652571,3.0159083608067734,3.1748021039363992,3.3420671961208708,3.5181446835815056,3.7034988491491618,3.8986184364897247,4.1040179388281546,4.3202389555692253,4.5478516203921,4.7874561045843604,5.0396841995794928,5.305200982870681,5.5847065716936095,5.8789379691023953,6.1886710073064064,6.5147223933921747,6.8579518628245824,7.2192644464056999,7.5996128566687924,8,null,1.9440133145902647E-3,1.9440133145902647E-3,1.9440133145902647E-3,1.9440133145902647E-3,1.9440133145902647E-3,1.9440133145902647E-3,1.9440133145902647E-3,1.9440133145902647E-3,1.9440133145902647E-3,1.9440133145902647E-3,1.9440133145902647E-3,1.9440133145902647E-3,2.0605081707016576E-3,2.3180162038342268E-3,2.6122963073145545E-3,2.948912493508597E-3,3.334300158140202E-3,3.7759055037050208E-3,4.2823475806833718E-3,4.8636066489377502E-3,5.5312431713405649E-3,6.2986524621201963E-3,7.1813608403415172E-3,8.1973701038263215E-3,9.3675582633792314E-3,1.0716145787896238E-2,null,230.52623751704232,230.52623751704232,230.52623751704232,0,0.5,1.9440133123853215E-3]
[null,17995,9000,10595765,10431313,"SB012",3006,"SOUTHBANK",5.3998400000000002,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2005,null,"Cbd",1.8384400000000001,55,1.2,1,45.833333333333336,19,5.2317715042873539E-2,1.3510599131481258,null,8,"(8-9)",null,1.9611957419601061E-4,null,1.5,6.9756953390498047E-2,13.036331828277095,"(10+)",null,5.4549884714786714,100740.58322000001,201481.16644000003,33489.526800000007,1670,560000.00000000012,561670.00000000012,4800,null,5.3998400000000004E-3,null,9.1977183555099256,9.8622309120584237,10.574752868410524,11.338752785764644,12.15794982034509,13.036331828277095,13.978174778494578,14.988063568182811,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.8404504053221986E-4,3.4268817461073002E-4,4.140615550817435E-4,5.0100189493057609E-4,6.0698808733157799E-4,7.362880333340639E-4,8.9413925417372228E-4,1.0869710939105885E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,1.0894025720017278E-3,null,157.17820750158438,590.09119119027423,28.513659126552191,561.57753206372206,0.5,3.557800267326015E-5]
[null,18090,9000,15212378,15212377,"SB015",3006,"SOUTHBANK",2.5444,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2008,null,"Cbd",2.9855700000000001,50,1.2,1,41.666666666666671,16,5.754948654716089E-2,1.2556389972927695,null,5.5,"(5-6)",null,3.5565755627576002E-5,null,1.5,7.6732648729547853E-2,9.4109756770065154,"(9-10)",null,2.7370906029950905,67396.684731999994,101095.02709799999,33489.526800000007,7306.25,97999.999999999985,105306.24999999999,4800,null,2.5444E-3,null,6.4122703032380448,6.9236704331507157,7.4758564439615505,8.0720811468908416,8.7158567757973486,9.4109756770065154,10.161532649222078,10.971949065120805,11.846998916725555,12.791836937984465,13.812028970220464,14.913584749327505,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,5.2174287045402325E-5,6.3464448220007592E-5,7.739813027278428E-5,9.4618384290294229E-5,1.1592827939104546E-4,1.4233128794557338E-4,1.7508195531051404E-4,2.1574948835937475E-4,2.6629757437059907E-4,3.2918459366188159E-4,4.074894607944147E-4,5.0506967690945408E-4,5.1332556227614071E-4,5.1332556227614071E-4,5.1332556227614071E-4,5.1332556227614071E-4,5.1332556227614071E-4,5.1332556227614071E-4,5.1332556227614071E-4,5.1332556227614071E-4,5.1332556227614071E-4,5.1332556227614071E-4,5.1332556227614071E-4,5.1332556227614071E-4,5.1332556227614071E-4,5.1332556227614071E-4,null,8.7026133357513888,34.82715722773834,4.1020760384293151,30.725081189309023,0.5,1.6764324498844988E-5]
[null,18159,9000,10482794,10431782,"SB021",3004,"MELBOURNE",73.305700000000002,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,2014,null,"Cbd",4.3359300000000003,80,1.2,1.05,63.492063492063494,10,3.7766850546574339E-2,0.72943962610578583,null,2,"(2-3)",null,4.8299030907678867E-4,null,1,7.5533701093148678E-2,3.393572116205497,"(3-4)",null,3.4922740416104423,90201.320976000003,128987.88899568001,33489.526800000007,21918.75,46666.666666666672,68585.416666666672,4800,null,7.3305700000000001E-2,null,2.3261500984821391,2.5086588404824273,2.7054871403342329,2.9177585044231433,3.1466845889653183,3.393572116205497,3.6598303332569522,3.9469790561588294,4.2566573450667891,4.5906328600954005,4.9508119512159166,5.3392505398031291,5.7581658539437273,6.2099490844919316,6.6971790341138462,7.2226368372299889,7.7893218348782209,8.4004686951116305,9.0595658766555243,9.7703755412150244,10.536955028093837,11.363680013702407,12.255269488151177,13.216812691496683,14.253798163394006,15,null,4.8299030962460702E-4,4.8299030962460702E-4,4.8299030962460702E-4,4.8299030962460702E-4,4.8299030962460702E-4,4.8299030962460702E-4,4.8299030962460702E-4,4.8299030962460702E-4,5.5655451087199131E-4,6.6344810639716199E-4,7.9374633203784992E-4,9.5287654925091305E-4,1.1475680056744651E-3,1.3861707131923181E-3,1.6790534759003354E-3,2.0391008835684739E-3,2.4823340748569584E-3,3.0286863236744432E-3,3.7029723308819274E-3,4.5360999122369596E-3,5.5665850637509227E-3,6.842446786511875E-3,8.4235773531515113E-3,1.0384707886324391E-2,1.2819119435654273E-2,1.4789219332866723E-2,null,113.91946235071566,113.91946235071566,113.91946235071566,0,0.5,4.8299030907678867E-4]
[null,18287,9000,74350312,10433361,"SB026",3006,"SOUTHBANK",0.38653500000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2007,null,"Cbd",4.3481800000000002,50,1.2,0.95,43.859649122807021,17,5.4672012219802849E-2,1.2665251234514028,null,5.5,"(5-6)",null,5.4030063478639719E-6,null,1.5,7.2896016293070465E-2,9.1615942315676637,"(9-10)",null,4.3651779959500043,124022.14102400001,161228.78333120001,33489.526800000007,14612.5,65333.333333333328,79945.833333333328,4800,null,3.8653500000000003E-4,null,6.3632555468632157,6.844436559062979,7.362003846306453,7.9187088908383432,8.5175112383705205,9.1615942315676637,9.8543819332783631,10.599557329478724,11.401081908698583,12.263216722018207,13.190545035594205,14.187996696139658,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,7.7735203336911325E-6,9.3604996530840171E-6,1.1298161659881395E-5,1.3667024538679038E-5,1.6566520356400852E-5,2.011950152135778E-5,2.4477830742993903E-5,2.9829316531016694E-5,3.6406319885818223E-5,4.449643692611992E-5,5.4455760547969973E-5,6.6725346505623018E-5,7.7982351915739686E-5,7.7982351915739686E-5,7.7982351915739686E-5,7.7982351915739686E-5,7.7982351915739686E-5,7.7982351915739686E-5,7.7982351915739686E-5,7.7982351915739686E-5,7.7982351915739686E-5,7.7982351915739686E-5,7.7982351915739686E-5,7.7982351915739686E-5,7.7982351915739686E-5,7.7982351915739686E-5,null,1.5099465411392414,5.6226792532222607,0.7117305212528694,4.9109487319693912,0.5,2.5467686567210534E-6]
[null,18382,9000,60304327,60304472,"SB043",3006,"SOUTHBANK",48.604000000000006,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2010,null,"Cbd",1.77738,60,1.2,1,50,14,4.7957905455967412E-2,0.97849803123023871,null,1.2720474405993103,"(1-2)",null,3.2023786666477832E-4,null,1,6.6698210060788202E-2,2.0289435334579129,"(2-3)",null,4.7306054789732732,174725.92561000001,174725.92561000001,33489.526800000007,14612.5,186666.66666666669,201279.16666666669,4800,null,4.8604000000000008E-2,null,1.4535722980099153,1.5538292846502009,1.6610012788095156,1.7755652280861325,1.8980309765011956,2.0289435334579129,2.168885499197271,2.3184796575442865,2.4783917474832808,2.6493334258965353,2.8320654346513963,3.0274009861303246,3.2362093822705118,3.4594198832188785,3.6980258428191415,3.9530891293350909,4.2257448510836522,4.5172064080081906,4.8287708916731109,5.1618248577113173,5.5178504964136925,5.8984322289215516,6.3052637583771203,6.7401556074117792,7.2050431755161641,7.7019953521498161,null,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.2023786702799922E-4,3.6288278783742456E-4,4.2356311042196027E-4,4.9580898173545382E-4,5.8195467416158884E-4,6.848218110857132E-4,8.0782327154733339E-4,9.5508954650821683E-4,1.1316224404354252E-3,1.3434820846253504E-3,1.5980145374395439E-3,null,132.67282498380871,132.67282498380871,132.67282498380871,0,0.5,3.2023786666477832E-4]
[null,18477,9000,162114775,162115331,"SB052",3006,"SOUTHBANK",3.6625899999999998,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2019,null,"Cbd",1.2954000000000001,60,1.2,0.95,52.631578947368425,5,4.556001018316904E-2,0.62791709871457368,null,8,"(8-9)",null,1.3302349537293076E-4,null,1.5,6.0746680244225387E-2,12.239498492250442,"(10+)",null,3.3827117780177018,89243.702390000006,124941.18334600001,33489.526800000007,1670,130666.66666666666,132336.66666666666,4800,null,3.6625899999999999E-3,null,9.0334549494736827,9.5992174777062278,10.200413540521323,10.83926232938245,11.51812202303759,12.239498492250442,13.006054549706342,13.82061977923693,14.686200980646182,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.8359019762193655E-4,2.1609289689257342E-4,2.5464855317012706E-4,3.0041451404724004E-4,3.5477297971779403E-4,4.1937513000140758E-4,4.9619396750207078E-4,5.875876057901421E-4,6.9637507536824631E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,7.3891725795353328E-4,null,39.31740558182905,123.95360693439619,7.1325606667792867,116.82104626761691,0.5,2.4131758868976837E-5]
[null,18608,9000,42057071,10430947,"SK001",3182,"ST KILDA",93.759100000000004,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Urban",6.1433299999999997,60,1,1.05,57.142857142857139,15,4.1963167273971487E-2,0.93828675151874652,null,1.0321154266706212,"(1-2)",null,6.17751916805399E-4,null,1,4.831717926092647E-2,1.4474896253927549,"(1-2)",null,4.2108843099721902,119638.39463400001,155529.91302420001,33489.526800000007,21918.75,28000,49918.75,4800,null,9.3759099999999998E-2,null,1.1368313409565365,1.1931084522332391,1.2521714765469498,1.3141583262971097,1.3792137410273191,1.4474896253927549,1.5191454038581509,1.594348392954565,1.6732741919641529,1.7561070929451978,1.8430405110548083,1.9342774361740882,2.0300309068903268,2.1305245079429569,2.2359928922948198,2.3466823290477801,2.4628512784820678,2.584770995562073,2.7127261633177815,2.8470155575807903,2.9879527446270817,3.1358668133555372,3.2911031437118403,3.4540242131520418,3.6250104430288745,3.8044610868771458,null,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,6.1775191750606693E-4,null,150.56973396257774,150.56973396257774,150.56973396257774,0,0.5,6.17751916805399E-4]
[null,18674,9000,10460783,10430823,"SK002",3004,"MELBOURNE",84.5501,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1994,null,"Cbd",5.0540500000000002,80,1,1.05,76.19047619047619,30,3.1472375455478617E-2,1.2853410389608999,null,2,"(2-3)",null,5.5707644741777773E-4,null,1,4.6209812037329684E-2,2.763825759935552,"(2-3)",null,2.1288784180336688,71482.345366000009,78630.579902600017,33489.526800000007,14612.5,46666.666666666672,61279.166666666672,4800,null,8.4550100000000003E-2,null,2.1936499593892518,2.2973967099940702,2.4060500721642333,2.5198420997897464,2.6390158215457884,2.763825759935552,2.8945384748807559,3.031433133020796,3.1748021039363987,3.324951584571151,3.4822022531844965,3.6468899542328668,3.819366415641666,4,4.1891764912825069,4.3872999187785036,4.5947934199881395,4.8121001443284666,5.0396841995794919,5.2780316430915768,5.527651519871104,5.7890769497615118,6.062866266041592,6.3496042078727974,6.6499031691423012,6.964404506368993,null,5.5707644804962615E-4,5.5707644804962615E-4,5.5707644804962615E-4,5.5707644804962615E-4,5.5707644804962615E-4,5.5707644804962615E-4,5.5707644804962615E-4,5.5707644804962615E-4,5.5707644804962615E-4,5.5707644804962615E-4,5.5707644804962615E-4,5.5707644804962615E-4,5.5707644804962615E-4,5.5707644804962615E-4,6.1880404588865717E-4,6.8837486152477237E-4,7.6684603949828318E-4,8.554223083564183E-4,9.5547704065984912E-4,1.0685763609753177E-3,1.1965067470910901E-3,1.3413066351287339E-3,1.5053026143175203E-3,1.6911508833753514E-3,1.901884739342846E-3,2.1409689832286877E-3,null,99.270618140980503,99.270618140980503,99.270618140980503,0,0.5,5.5707644741777773E-4]
[null,18775,9000,10436149,10430908,"SK005",3181,"WINDSOR",197.626,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1994,null,"Urban",5.7137700000000002,80,1.1000000000000001,1,72.72727272727272,30,3.2971060000977603E-2,1.3444494783266652,null,3.5,"(3-4)",null,1.3021012393525939E-3,null,1.2142857142857142,5.3417141346616445E-2,5.0869729986879877,"(5-6)",null,7.1661594103324129,176455.75414600002,264683.63121900003,33489.526800000007,21918.75,28000,49918.75,4800,null,0.197626,null,3.8946244305256617,4.1083208492553389,4.3337427013849528,4.5715333565565084,4.8223714858360323,5.0869729986879877,5.3660930862306699,5.6605283766041783,5.9711192086025191,6.2987520300589699,6.6443619278298351,7.0089352965973628,7.3935126541087595,7.7991916108862043,8.2271300028835999,8.6785491960309145,9.1547375720974653,9.6570542058230977,10.186932743811992,10.745885496259779,11.335507753191999,11.957482337532774,12.613584407998458,13.305686525524067,14.035763997682388,14.80590051634918,null,1.3021012408294657E-3,1.3834256087891714E-3,1.5638512880789433E-3,1.771168405760406E-3,2.0096241968077409E-3,2.2841602139911984E-3,2.6005282893487346E-3,2.9654261315566351E-3,3.3866559142284648E-3,3.8733097868164246E-3,4.4359869159297204E-3,5.0870474577318584E-3,5.8409097918260379E-3,6.7143984373772949E-3,7.7271513509508697E-3,8.902096805286237E-3,1.0266011807247771E-2,1.1850176076406085E-2,1.3691138025804532E-2,1.5831612025290917E-2,1.8321529557906488E-2,2.1219270786373857E-2,2.4593107629634212E-2,2.8522894825912894E-2,3.310205176654786E-2,3.8439885285284851E-2,null,459.50099078904157,806.06165522218885,459.50099078904157,346.56066443314728,0.5,1.3021012393525939E-3]
[null,18870,9000,10433799,10430932,"SK006",3182,"ST KILDA",45.966700000000003,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1969,null,"Urban",2.4348000000000001,80,1,1,80,55,2.9973690909979634E-2,2.5997253881031654,null,2.8596979269134821,"(2-3)",null,3.0286145061352693E-4,null,1.122813989559069,2.8238518191699327E-2,3.4847127865788758,"(3-4)",null,2.0300015152707909,53556.100244000008,74978.540341600004,33489.526800000007,29225,28000,57225,4800,null,4.5966700000000006E-2,null,3.0258530014301557,3.1125164716349016,3.2016620707019467,3.2933608892958435,3.387686054189202,3.4847127865788758,3.5845184620723769,3.6871826723923569,3.7927872888483769,3.9014165276265627,4.0131570169492292,4.1280978661580177,4.2463307367756471,4.3679499156029449,4.4930523899094492,4.6217379247775456,4.7541091426618216,4.8902716052270696,5.0303338975302312,5.1744077146133751,5.3226079505768045,5.4750527902032946,5.6318638032065449,5.7931660411790054,5.9590881373163809,6.1297624089983422,null,3.0286145095703915E-4,3.0286145095703915E-4,3.0286145095703915E-4,3.0286145095703915E-4,3.0286145095703915E-4,3.0286145095703915E-4,3.0286145095703915E-4,3.0286145095703915E-4,3.0286145095703915E-4,3.0286145095703915E-4,3.0511661881231115E-4,3.2531703688749354E-4,3.4704593677936484E-4,3.7042583074948875E-4,3.9558939593988744E-4,4.2268033623895528E-4,4.518543182603532E-4,4.8327998786759798E-4,5.1714007423888536E-4,5.5363258907773676E-4,5.9297212923976189E-4,6.3539129176879957E-4,6.8114221112215169E-4,7.3049822922008378E-4,7.8375570988532719E-4,8.4123601025059387E-4,null,51.635777634054421,51.635777634054421,51.635777634054421,0,0.5,3.0286145061352693E-4]
[null,18965,9000,77732132,10430968,"SK010",3004,"MELBOURNE",0.193546,3,"PVC","c (Cu)","300mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1994,null,"Cbd",2.68133,80,1,0.95,84.21052631578948,30,2.8475006364480651E-2,1.1748059797849841,null,3.5,"(3-4)",null,1.2752192852748987E-6,null,1.2142857142857142,4.6900010482674018E-2,4.8601195767248075,"(4-5)",null,2.0061732465261954,67362.216488000005,74098.438136800018,33489.526800000007,21918.75,46666.666666666672,68585.416666666672,4800,null,1.9354600000000001E-4,null,3.8441902763768083,4.0287775800945536,4.2222282517114289,4.4249678854526771,4.63744251139215,4.8601195767248075,5.0934889741571849,5.3380641196783065,5.5943830820821523,5.8630097667266492,6.1445351561334656,6.4395786101579553,6.7487892285896347,7.0728472791809409,7.412465694245947,7.7683916391215817,8.1414081559419813,8.5323358863423078,8.9420348768820013,9.3714064711594265,9.8213952927805916,10.292991323544504,10.787232081417176,11.305204903085897,11.848049336115389,12.416959645968634,null,1.2752192867212807E-6,1.2960520633556639E-6,1.4422764464395983E-6,1.607397399467965E-6,1.7940044130492974E-6,2.0050544408764559E-6,2.2439251922007525E-6,2.5144762624301541E-6,2.8211192653167584E-6,3.1688983039497553E-6,3.5635823175727986E-6,4.0117710710155592E-6,4.5210168177742236E-6,5.0999639716798542E-6,5.7585094716224567E-6,6.5079869258172056E-6,7.3613780845062437E-6,8.3335557218741167E-6,9.4415626197764747E-6,1.0704932049675386E-5,1.2146055958790541E-5,1.3790607997851399E-5,1.5668029599311646E-5,1.7812088547570719E-5,2.0261520900926276E-5,2.3060768756608721E-5,null,0.23078074634215434,0.36286148205289487,0.23078074634215434,0.13208073571074053,0.5,1.2752192852748987E-6]
[null,19041,9000,82957439,10431011,"SK014",3004,"MELBOURNE",2.6697000000000002,"Unknown","xlpe","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2012,null,"Cbd",2.8961999999999999,60,1.05,1,57.142857142857139,12,4.1963167273971487E-2,0.82729894065437248,null,1.0754886228506844,"(1-2)",null,1.758989039245656E-5,null,1,6.3826855979595754E-2,1.6812929038355056,"(1-2)",null,4.0246394824070491,87959.124536000003,148650.92046584003,33489.526800000007,14612.5,65333.333333333328,79945.833333333328,4800,null,2.6697000000000001E-3,null,1.2219266118226806,1.3024611398261188,1.3883035235861823,1.4798035923429698,1.5773342318216912,1.6812929038355056,1.7921032660420795,1.9102168984547787,2.0361151437444649,2.1703110688315839,2.313351555762523,2.465819530391093,2.6283363379475548,2.8015642751762502,2.9862092893609118,3.1830238552368724,3.3928100415143057,3.6164227795093518,3.8547733472036194,4.1088330829304711,4.3796373438223153,4.6682897251505535,4.9759665577530487,5.3039217018772762,5.6534916569752545,6.0261010082739617,null,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.7589890412407405E-5,1.8693794526599364E-5,2.164769515789001E-5,2.5135860901136331E-5,2.9260760215335948E-5,3.4145208517700488E-5,3.9936496250456559E-5,4.6811366070556636E-5,null,4.694500422989865,4.694500422989865,4.694500422989865,0,0.5,1.758989039245656E-5]
[null,19162,9000,10483765,10431057,"SK018",3004,"MELBOURNE",3.2771899999999996,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1970,null,"Cbd",3.5608399999999998,80,1.05,1.05,72.562358276643991,54,3.3045994228252544E-2,2.9782518705451766,null,6.035923790971558,"(6-7)",null,5.7698238982691332E-5,null,1.5,3.0751556736242022E-2,7.4856646552762207,"(7-8)",null,3.324465552074666,94453.728097999992,122789.84652739999,33489.526800000007,7306.25,46666.666666666672,53972.916666666672,4800,null,3.2771899999999997E-3,null,6.4188054187858192,6.6192600268803883,6.8259746860724313,7.0391448931884648,7.2589722502782035,7.4856646552762207,7.719436498617843,7.960508865995207,8.2091097474452397,8.4654742529673133,8.7298448348744717,9.002471517088523,9.2836121315958646,9.5735325622876299,9.872506996414808,10.180818183896102,10.498757704723792,10.826626244720497,11.164733879907597,11.513400369754297,11.872955459584627,12.243739192428411,12.626102230611082,13.020406187386557,13.42702396892672,13.84634012699102,null,6.7374319059072981E-5,7.2854204215881243E-5,7.8814039937991765E-5,8.5297409017518185E-5,9.235193941037025E-5,1.0002968493228888E-4,1.0838754210760367E-4,1.1748770662443852E-4,1.2739817318132895E-4,1.3819328287331068E-4,1.4995432266354814E-4,1.6277018192286831E-4,1.7673807149783512E-4,1.9196431129227877E-4,2.0856519292193439E-4,2.2666792463188338E-4,2.4641166635718664E-4,2.679486635642714E-4,2.9144548934070694E-4,3.17084405111007E-4,3.4506485135371768E-4,3.7560508078876375E-4,4.0894394770306668E-4,4.4534286839700669E-4,4.8508796917547901E-4,5.2849243988734691E-4,null,12.408138421852698,21.511612787674764,4.643509776670796,16.868103011003967,0.5,2.15924684029122E-5]
[null,19263,9000,10591825,10432963,"SK022",3004,"MELBOURNE",2.7890199999999994,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2004,null,"Cbd",2.3399700000000001,50,1,1,50,20,4.7957905455967412E-2,1.3047493176394365,null,5.5,"(5-6)",null,3.8985066719235178E-5,null,1.5,6.3943873941289878E-2,8.6051013689078744,"(8-9)",null,2.1476647673917304,66103.714780000009,79324.457736000011,33489.526800000007,14612.5,65333.333333333328,79945.833333333328,4800,null,2.7890199999999993E-3,null,6.2503398615694783,6.6630658339761002,7.1030451609317034,7.572077451338636,8.0720811468908416,8.6051013689078744,9.173318283315508,9.7790560179874504,10.424792168922004,11.113167934135973,11.846998916725555,12.629286641281059,13.463230830760029,14.352242494033801,15,15,15,15,15,15,15,15,15,15,15,15,null,5.3608000830863697E-5,6.3054165063797208E-5,7.4303462052601119E-5,8.7713632218850045E-5,1.0371504722265224E-4,1.2282567009759017E-4,1.4566912538033946E-4,1.7299652964229326E-4,2.0571286938419808E-4,2.4490887855078476E-4,2.9189956802039301E-4,3.4827080166332527E-4,4.1593560682983582E-4,4.9720226218823193E-4,5.6267696105148624E-4,5.6267696105148624E-4,5.6267696105148624E-4,5.6267696105148624E-4,5.6267696105148624E-4,5.6267696105148624E-4,5.6267696105148624E-4,5.6267696105148624E-4,5.6267696105148624E-4,5.6267696105148624E-4,5.6267696105148624E-4,5.6267696105148624E-4,null,7.7018826806759115,24.265416986636367,3.6303702320547351,20.635046754581634,0.5,1.8376055774944442E-5]
[null,19358,9000,152236315,0,"SK025",3004,"MELBOURNE",1.26064,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2019,null,"Urban",2.4620700000000002,60,1.05,0.95,60.150375939849624,5,3.9865008910272913E-2,0.61028932193253727,null,3.5,"(3-4)",null,8.3059967128690242E-6,null,1.2142857142857142,6.566001467574363E-2,5.5421530986719372,"(5-6)",null,2.5834645157217229,68157.72477999999,95420.814691999985,33489.526800000007,21918.75,28000,49918.75,4800,null,1.2606399999999999E-3,null,3.9911643199576607,4.2620190888851397,4.5512550368294562,4.8601195767248075,5.189944775434661,5.5421530986719372,5.9182635457901416,6.3198982009034932,6.7487892285896347,7.2067863443458959,7.6958647920175824,8.2181338626032669,8.7758459911768441,9.3714064711594265,10.007383827836712,10.686520895860523,11.411746648509489,12.186188829725859,13.013187443407851,13.896309158133842,14.839362689442993,15,15,15,15,15,null,8.3059967222898703E-6,9.5988497139678924E-6,1.1180898705210931E-5,1.3059695526368384E-5,1.5294149865660222E-5,1.7955265101948975E-5,2.1128673183498696E-5,2.4917707936325208E-5,2.9447132160617615E-5,3.4867658728781845E-5,4.1361436128673878E-5,4.9148705665669505E-5,5.849588226542737E-5,6.9725365231535541E-5,8.3227451509532244E-5,9.9474804548227699E-5,1.1904002984354086E-4,1.4261702748821675E-4,1.7104693714520871E-4,2.0534966742798074E-4,2.467622165427317E-4,2.5433058356696828E-4,2.5433058356696828E-4,2.5433058356696828E-4,2.5433058356696828E-4,2.5433058356696828E-4,null,1.5252226303196772,3.2971090144292496,1.5252226303196772,1.7718863841095724,0.5,8.3059967128690242E-6]
[null,19426,9000,10546525,10431251,"SO001",3006,"SOUTHBANK",1.7563899999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1969,null,"Cbd",1.9623200000000001,80,1.05,0.95,80.200501253132842,55,2.989875668270468E-2,2.5890329742820399,null,8,"(8-9)",null,6.3791234355486663E-5,null,1.5,3.3607136027148862E-2,10.121799799731312,"(10+)",null,2.784794701264655,73469.27726800002,102856.98817520002,33489.526800000007,1670,130666.66666666666,132336.66666666666,4800,null,1.7563899999999998E-3,null,8.5561969828970774,8.8486326986948587,9.1510633512671316,9.4638305499171711,9.7872875795514815,10.121799799731312,10.467745057363054,10.825514113493661,11.195511084693194,11.578153899523024,11.973874770605336,12.383120682827117,12.806353898230102,13.244052478156972,13.696710823243578,14.164840231867155,14.648969477681307,15,15,15,15,15,15,15,15,15,null,7.6187864632221039E-5,8.3313253896434415E-5,9.1140586303194022E-5,9.9740903179957436E-5,1.0919255527936282E-4,1.1958196278709311E-4,1.31004454895235E-4,1.4356519730843306E-4,1.5738021693268472E-4,1.7257753397242635E-4,1.8929841274051171E-4,2.076987436786764E-4,2.2795057040521073E-4,2.5024377706515157E-4,2.7478795287113234E-4,3.0181445250642775E-4,3.3157867303373168E-4,3.5434675535536502E-4,3.5434675535536502E-4,3.5434675535536502E-4,3.5434675535536502E-4,3.5434675535536502E-4,3.5434675535536502E-4,3.5434675535536502E-4,3.5434675535536502E-4,3.5434675535536502E-4,null,17.445829732400444,32.70365561290032,3.1648435879033752,29.538812024996943,0.5,1.1572351794736027E-5]
[null,19555,9000,10574739,10431360,"SO009",3006,"SOUTHBANK",8.1070899999999995,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1971,null,"Urban",1.51326,80,1.05,1,76.19047619047619,53,3.1472375455478617E-2,2.6508722017466559,null,3.7907472484977185,"(3-4)",null,5.3415299285230783E-5,null,1.2558210354996742,3.0435029192271784E-2,4.6908245028957642,"(4-5)",null,2.4803636542539054,65437.687366000006,91612.762312400009,33489.526800000007,14612.5,112000,126612.5,4800,null,8.1070899999999991E-3,null,4.0286576100952871,4.1531548507329994,4.2814994183035253,4.4138102064020321,4.5502097827816756,4.6908245028957642,4.835784626948719,4.9852244405642381,5.13928237918247,5.2981011563014073,5.4618278956813251,5.6306142676347175,5.804616629527982,5.9839961706250273,6.1689190614069602,6.3595566075061898,6.5560854083975419,6.7586875209933943,6.9675506282943678,7.1828682132518278,7.4048397380032283,7.6336708286463653,7.8695734657236809,8.112766180593086,8.3634742578672174,8.621929944108663,null,5.4284266648922951E-5,5.8173619705803817E-5,6.2381355980397488E-5,6.6935082065215106E-5,7.1864882257187759E-5,7.720354579287735E-5,8.2986815218437387E-5,8.9253657878341207E-5,9.6046562694297822E-5,1.0341186461094836E-4,1.1140009930957454E-4,1.2006639103700432E-4,1.2947087666619444E-4,1.3967916939983176E-4,1.5076286585114946E-4,1.6280010058967269E-4,1.7587615262670448E-4,1.9008410873923488E-4,2.0552558899510643E-4,2.2231154035053043E-4,2.4056310474762502E-4,2.6041256874913607E-4,2.8200440241494699E-4,3.0549639585590366E-4,3.3106090270093071E-4,3.5888620059000489E-4,null,13.701814231526704,19.80385124532749,13.701814231526704,6.1020370138007856,0.5,5.3415299285230783E-5]
[null,19650,9000,10569958,10431411,"SO013",3006,"SOUTHBANK",11.815300000000001,3,"xlpe","a (Al)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2001,null,"Cbd",1.7688699999999999,55,1.05,1,52.38095238095238,23,4.5778000662514348E-2,1.4329665911864919,null,8,"(8-9)",null,4.2912597502854242E-4,null,1.5,6.10373342166858E-2,12.264426054187481,"(10+)",null,2.6083726472180038,74108.309122000021,96340.801858600025,33489.526800000007,1670,130666.66666666666,132336.66666666666,4800,null,1.1815300000000001E-2,null,9.0387076951893874,9.6075912800712686,10.212279599884482,10.855026154426829,11.538226275612685,12.264426054187481,13.036331828277095,13.856820269133202,14.728949101661316,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,5.9317227911444552E-4,6.9874202573904157E-4,8.2407556044858539E-4,9.7297168026506302E-4,1.1499711028496991E-3,1.3605028322337279E-3,1.6110595869973862E-3,1.9094080858194349E-3,2.2648411439567038E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,2.3837036299171853E-3,null,114.56247216939539,363.20935284099363,20.782749288576369,342.42660355241725,0.5,7.7847635297595972E-5]
[null,19745,9000,10514302,10431435,"SO015",3004,"MELBOURNE",7.5386800000000003,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1969,null,"Cbd",0.76825900000000003,80,1.05,0.95,80.200501253132842,55,2.989875668270468E-2,2.5890329742820399,null,8,"(8-9)",null,2.7380120736910377E-4,null,1.5,3.3607136027148862E-2,10.121799799731312,"(10+)",null,0.91982845832987392,26133.893024000001,33974.060931200002,33489.526800000007,1670,130666.66666666666,132336.66666666666,4800,null,7.5386799999999999E-3,null,8.5561969828970774,8.8486326986948587,9.1510633512671316,9.4638305499171711,9.7872875795514815,10.121799799731312,10.467745057363054,10.825514113493661,11.195511084693194,11.578153899523024,11.973874770605336,12.383120682827117,12.806353898230102,13.244052478156972,13.696710823243578,14.164840231867155,14.648969477681307,15,15,15,15,15,15,15,15,15,null,3.270093381000986E-4,3.575925397457127E-4,3.9118858291846496E-4,4.2810238727428515E-4,4.6867024557952787E-4,5.132630857746874E-4,5.6229007454472544E-4,6.1620259830967963E-4,6.754986613372267E-4,7.4072774486717147E-4,8.1249617576884458E-4,8.9147305837289218E-4,9.7839682878082552E-4,1.0740824972161748E-3,1.1794296509035852E-3,1.295431297616792E-3,1.4231836385005222E-3,1.520907541982352E-3,1.520907541982352E-3,1.520907541982352E-3,1.520907541982352E-3,1.520907541982352E-3,1.520907541982352E-3,1.520907541982352E-3,1.520907541982352E-3,1.520907541982352E-3,null,56.019796682161676,105.01375780342619,10.162537239253195,94.851220564172991,0.5,4.9670208227068364E-5]
[null,19846,9000,10446004,10431476,"SO020",3205,"SOUTH MELBOURNE",17.844799999999999,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1969,null,"Cbd",1.6960500000000001,80,1.05,1,76.19047619047619,55,3.1472375455478617E-2,2.823094064548251,null,8,"(8-9)",null,6.4811449554301069E-4,null,1.5,3.3607136027148862E-2,10.121799799731312,"(10+)",null,2.0589344116023232,58497.833122000011,76047.183058600014,33489.526800000007,1670,130666.66666666666,132336.66666666666,4800,null,1.7844800000000001E-2,null,8.5561969828970774,8.8486326986948587,9.1510633512671316,9.4638305499171711,9.7872875795514815,10.121799799731312,10.467745057363054,10.825514113493661,11.195511084693194,11.578153899523024,11.973874770605336,12.383120682827117,12.806353898230102,13.244052478156972,13.696710823243578,14.164840231867155,14.648969477681307,15,15,15,15,15,15,15,15,15,null,7.7406339525336538E-4,8.464568536208321E-4,9.2598200539927749E-4,1.0133606255249147E-3,1.1093887521844089E-3,1.214944408441815E-3,1.3309961322453953E-3,1.4586123998255093E-3,1.5989720364613627E-3,1.7533757185085059E-3,1.9232586815410497E-3,2.1102047615832731E-3,2.3159619098075627E-3,2.5424593358947716E-3,2.7918264516393187E-3,3.0664138045005396E-3,3.3688162108371921E-3,3.6001383405538739E-3,3.6001383405538739E-3,3.6001383405538739E-3,3.6001383405538739E-3,3.6001383405538739E-3,3.6001383405538739E-3,3.6001383405538739E-3,3.6001383405538739E-3,3.6001383405538739E-3,null,159.87259099056433,299.6944391809152,29.002446558233583,270.6919926226816,0.5,1.1757428777589571E-4]
[null,19859,9000,161760255,161760268,"SO022",3006,"SOUTHBANK",3.1276700000000002,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2019,null,"Cbd",4.7021100000000002,60,1.05,0.95,60.150375939849624,5,3.9865008910272913E-2,0.61028932193253727,null,3.5,"(3-4)",null,2.0607323850535494E-5,null,1.2142857142857142,6.566001467574363E-2,5.5421530986719372,"(5-6)",null,3.3083996475760995,93997.268389999997,122196.448907,33489.526800000007,14612.5,65333.333333333328,79945.833333333328,4800,null,3.1276700000000004E-3,null,3.9911643199576607,4.2620190888851397,4.5512550368294562,4.8601195767248075,5.189944775434661,5.5421530986719372,5.9182635457901416,6.3198982009034932,6.7487892285896347,7.2067863443458959,7.6958647920175824,8.2181338626032669,8.7758459911768441,9.3714064711594265,10.007383827836712,10.686520895860523,11.411746648509489,12.186188829725859,13.013187443407851,13.896309158133842,14.839362689442993,15,15,15,15,15,null,2.0607323873908775E-5,2.3814914872513931E-5,2.7740006229635008E-5,3.2401334169117755E-5,3.7945054662972394E-5,4.4547328342280718E-5,5.2420609575956155E-5,6.1821271402784513E-5,7.3058852523161987E-5,8.6507274222814707E-5,1.0261845010198745E-4,1.2193880271080131E-4,1.4512931216295632E-4,1.7298985679790963E-4,2.0648877019832686E-4,2.4679873868936044E-4,2.9534040657185832E-4,3.5383535217355544E-4,4.2437045778410574E-4,5.0947613460184716E-4,6.1222139692077493E-4,6.3099864854748364E-4,6.3099864854748364E-4,6.3099864854748364E-4,6.3099864854748364E-4,6.3099864854748364E-4,null,4.9546561528642563,10.710594729100073,4.9546561528642563,5.7559385762358168,0.5,2.0607323850535494E-5]
[null,19948,9000,10546241,10431529,"SO023",3006,"SOUTHBANK",6.83575,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1969,null,"Cbd",1.46637,80,1.05,1,76.19047619047619,55,3.1472375455478617E-2,2.823094064548251,null,8,"(8-9)",null,2.48271130128E-4,null,1.5,3.3607136027148862E-2,10.121799799731312,"(10+)",null,1.8869354571672941,53611.049902000006,69694.36487260001,33489.526800000007,1670,130666.66666666666,132336.66666666666,4800,null,6.8357499999999998E-3,null,8.5561969828970774,8.8486326986948587,9.1510633512671316,9.4638305499171711,9.7872875795514815,10.121799799731312,10.467745057363054,10.825514113493661,11.195511084693194,11.578153899523024,11.973874770605336,12.383120682827117,12.806353898230102,13.244052478156972,13.696710823243578,14.164840231867155,14.648969477681307,15,15,15,15,15,15,15,15,15,null,2.9651796904998608E-4,3.2424949773259448E-4,3.5471294121582259E-4,3.8818478749730648E-4,4.2496997235859038E-4,4.6540483726386045E-4,5.0986039692215443E-4,5.587459490780074E-4,6.1251306253030349E-4,6.7165998317686481E-4,7.3673650208151557E-4,8.0834933420340137E-4,8.8716806156230639E-4,9.7393170029043104E-4,1.0694559572981188E-3,1.1746412492218777E-3,1.2904815639979339E-3,1.3790933863893761E-3,1.3790933863893761E-3,1.3790933863893761E-3,1.3790933863893761E-3,1.3790933863893761E-3,1.3790933863893761E-3,1.3790933863893761E-3,1.3790933863893761E-3,1.3790933863893761E-3,null,59.664656611881696,111.84635021818789,10.823750363210078,101.02259985497781,0.5,4.5038803330050164E-5]
[null,20043,9000,10536951,10431571,"TK002",3141,"SOUTH YARRA",0.50060899999999997,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1968,null,"Urban",2.5189699999999999,80,1.05,0.95,80.200501253132842,56,2.989875668270468E-2,2.6676106754778042,null,5.5,"(5-6)",null,6.9975386570370978E-6,null,1.5,2.8546372295218697E-2,6.7165370267159652,"(6-7)",null,4.1474070337442805,76592.683122000017,153185.36624400003,33489.526800000007,21918.75,28000,49918.75,4800,null,5.0060899999999995E-4,null,5.8231469975152947,5.9917720860863231,6.1652801735766163,6.3438126605253684,6.5275150421096813,6.7165370267159652,6.9110326579448929,7.1111604401493418,7.3170834676076275,7.5289695574373052,7.7469913863578466,7.9713266314136551,8.2021581147720983,8.4396739527145694,8.6840677089419742,8.9355385523196151,9.1942914191899963,9.4605371803858418,9.7344928130794308,10.016381577608296,10.306433199421399,10.604884056294045,10.911977370964124,11.227963409346636,11.553099684488103,11.887651166426991,null,8.0583791273429552E-6,8.6531889732129578E-6,9.2957239079162129E-6,9.9899686707120973E-6,1.0740248796754595E-5,1.1551260210536136E-5,1.2428101414704714E-5,1.3376308503364558E-5,1.4401893249283559E-5,1.5511384536549678E-5,1.6711873434304615E-5,1.8011062233411357E-5,1.9417317796473667E-5,2.093972960272824E-5,2.2588172903200036E-5,2.4373377438395976E-5,2.6307002210978891E-5,2.8401716849606467E-5,3.0671290147756642E-5,3.31306864132393E-5,3.5796170320592388E-5,3.8685421020089451E-5,4.1817656324096284E-5,4.5213767864492892E-5,4.8896468194357809E-5,5.2890450893673185E-5,null,1.6891613487634047,2.788400780807855,0.79620546455141894,1.9921953162564361,0.5,3.2983696443335523E-6]
[null,20138,9000,171190087,171190097,"TK005",3141,"SOUTH YARRA",2.4007333333333336,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2020,null,"Urban",2.6758999999999999,60,1.05,0.95,60.150375939849624,4,3.9865008910272913E-2,0.586438693995598,null,0.6450825633951579,"(0-1)",null,1.5817745887122226E-5,null,1,6.3692553861354181E-2,1.0074988888049343,"(1-2)",null,2.0638976279603121,54450.357512000002,76230.500516799992,33489.526800000007,21918.75,28000,49918.75,4800,null,2.4007333333333335E-3,null,0.7327198420956218,0.78090693034882974,0.83226302719293588,0.88699654147382023,0.94532958797907807,1.0074988888049343,1.0737567340012659,1.1443720053931428,1.2196312677336645,1.2998399316161204,1.3853234928646987,1.4764288534333321,1.5735257291730365,1.6770081501806275,1.7872960598173875,1.9048370188866954,2.0301080218863552,2.1636174327061823,2.3059070476261314,2.4575542939868407,2.6191745734550467,2.7914237593931093,2.9750008584672503,3.170650847295617,3.3791676956476011,3.6013975884629104,null,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,1.5817745905063065E-5,null,2.6010507935862206,2.6010507935862206,2.6010507935862206,0,0.5,1.5817745887122226E-5]
[null,20308,9000,10536083,10431701,"TK010",3142,"TOORAK",0.49695499999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1968,null,"Urban",2.1133999999999999,80,1.1499999999999999,0.95,73.226544622425649,56,3.274625731915274E-2,3.1287802412318357,null,5.5,"(5-6)",null,6.9464628548585251E-6,null,1.5,2.8546372295218697E-2,6.7165370267159652,"(6-7)",null,3.3434285860244009,61745.125122000005,123490.25024400001,33489.526800000007,21918.75,28000,49918.75,4800,null,4.9695499999999999E-4,null,5.8231469975152947,5.9917720860863231,6.1652801735766163,6.3438126605253684,6.5275150421096813,6.7165370267159652,6.9110326579448929,7.1111604401493418,7.3170834676076275,7.5289695574373052,7.7469913863578466,7.9713266314136551,8.2021581147720983,8.4396739527145694,8.6840677089419742,8.9355385523196151,9.1942914191899963,9.4605371803858418,9.7344928130794308,10.016381577608296,10.306433199421399,10.604884056294045,10.911977370964124,11.227963409346636,11.553099684488103,11.887651166426991,null,7.999560134213964E-6,8.5900283977775978E-6,9.2278733995163927E-6,9.9170507936408084E-6,1.0661854542749291E-5,1.1466946295266337E-5,1.2337387339309883E-5,1.3278673360426071E-5,1.4296772250793957E-5,1.5398165239460431E-5,1.658989163707574E-5,1.7879597514637055E-5,1.9275588664100268E-5,2.0786888219596154E-5,2.2423299351609285E-5,2.4195473483093737E-5,2.611498451637309E-5,2.8194409603095797E-5,3.0447417036805973E-5,3.2888861899189465E-5,3.5534890147140767E-5,3.8403051888876461E-5,4.1512424663841992E-5,4.4883747613604762E-5,4.8539567509827201E-5,5.2504397691342664E-5,null,1.4705559545394089,2.4275356376471722,0.69316331905774886,1.7343723185894233,0.5,3.2742944825198515E-6]
[null,20335,9000,10439743,10431687,"TK010",3142,"TOORAK",132.98599999999999,3,"SWA","c (Cu)","0.15in(95.4mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1968,null,"Urban",2.1133999999999999,80,1.1499999999999999,1.05,66.252587991718428,56,3.6193231773800405E-2,3.7949597273901414,null,4.8701983168173486,"(4-5)",null,1.3845064920027547E-3,null,1.410028330973907,2.8827711535009896E-2,5.959154682062918,"(5-6)",null,3.3434285860244009,61745.125122000005,123490.25024400001,33489.526800000007,21918.75,28000,49918.75,4800,null,0.13298599999999999,null,5.1592441255904102,5.3101378374714319,5.4654447757342588,5.6252940151219946,5.789818405459255,5.959154682062918,6.1334435793821038,6.3128299479617977,6.4974628748273426,6.6874958073898494,6.8830866809754907,7.084398050084693,7.2915972234902764,7.504856403286869,7.7243528280071105,7.9502689199236309,8.1827924366591969,8.4221166272310377,8.668440392659047,8.9219684512713169,9.1829115088444322,9.4514864337198699,9.7279164370420901,10.012431258268096,10.305267356102631,10.606668105017704,null,1.5903663939056767E-3,1.7057408565864945E-3,1.8303404088120621E-3,1.9649366093911283E-3,2.1103673194315269E-3,2.2675424980687429E-3,2.4374505104843938E-3,2.6211649938300409E-3,2.8198523307533269E-3,3.0347797846713466E-3,3.2673243557833609E-3,3.518982422097622E-3,3.7913802355039215E-3,4.0862853491977075E-3,4.4056190595992842E-3,4.7514699533639402E-3,5.1261086582006709E-3,5.5320039050691331E-3,5.9718400189721329E-3,6.4485359660760569E-3,6.9652660963521887E-3,7.5254827334230202E-3,8.1329407769124944E-3,8.7917244974384228E-3,9.5062767205596373E-3,1.0281430613620307E-2,null,293.09798503983876,480.03540630635848,185.49167861921862,294.54372768713984,0.5,8.7620675121969792E-4]
[null,20430,9000,10507219,10424858,"TK014",3142,"TOORAK",5.8322799999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1968,null,"Urban",2.1458900000000001,80,1.1000000000000001,0.95,76.555023923444978,56,3.1322507000928715E-2,2.8890080603442541,null,5.5,"(5-6)",null,8.152391339081864E-5,null,1.5,2.8546372295218697E-2,6.7165370267159652,"(6-7)",null,3.294771842146198,73753.395755999998,121693.10299740001,33489.526800000007,21918.75,28000,49918.75,4800,null,5.8322799999999996E-3,null,5.8231469975152947,5.9917720860863231,6.1652801735766163,6.3438126605253684,6.5275150421096813,6.7165370267159652,6.9110326579448929,7.1111604401493418,7.3170834676076275,7.5289695574373052,7.7469913863578466,7.9713266314136551,8.2021581147720983,8.4396739527145694,8.6840677089419742,8.9355385523196151,9.1942914191899963,9.4605371803858418,9.7344928130794308,10.016381577608296,10.306433199421399,10.604884056294045,10.911977370964124,11.227963409346636,11.553099684488103,11.887651166426991,null,9.3883097221224082E-5,1.0081285191574755E-4,1.0829862154627978E-4,1.163868297989464E-4,1.2512787075808843E-4,1.3457645368082814E-4,1.4479197800869344E-4,1.5583894128552033E-4,1.6778738288750604E-4,1.8071336672898004E-4,1.9469950638807156E-4,2.098355364020231E-4,2.2621893381464861E-4,2.4395559442079516E-4,2.6316056854726045E-4,2.8395886163933942E-4,3.0648630539013079E-4,3.3089050565935252E-4,3.5733187398340443E-4,3.8598475008281381E-4,4.1703862343142969E-4,4.5069946266856431E-4,4.8719116241597796E-4,5.2675711791183263E-4,5.6966193879972021E-4,6.1619331441934181E-4,null,17.111981907216567,28.247783283807458,8.0659278131157421,20.181855470691715,0.5,3.8427226256926446E-5]
[null,20531,9000,10551312,10431608,"TK022",3141,"SOUTH YARRA",55.7331,3,"plyswsb","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1968,null,"Urban",2.6185299999999998,80,1.1000000000000001,1,72.72727272727272,56,3.2971060000977603E-2,3.1684172706368483,null,4.5308366970106935,"(4-5)",null,4.8912803202090049E-4,null,1.3615480995729561,2.8906877150379855E-2,5.5469862586900698,"(5-6)",null,5.0198846570619216,92705.256976000019,185410.51395200004,33489.526800000007,14612.5,168000.00000000003,182612.50000000003,4800,null,5.5733100000000001E-2,null,4.8005014349264776,4.9412940741156968,5.0862159834485823,5.2353882691989941,5.3889355895347286,5.5469862586900698,5.7096723541936054,5.8771298272408883,6.0494986163041915,6.2269227640742963,6.4095505378320352,6.5975345533501706,6.791031902429177,6.9902042841734673,7.1952181401177988,7.4062447933167563,7.6234605915135649,7.8470470545078514,8.0771910258455186,8.3140848289575029,8.5579264278778684,8.8089195926755668,9.0672740697381098,9.3332057570494289,9.6069368846084267,9.8886962001389698,null,5.6064280163114664E-4,6.0069557184760155E-4,6.4393157668235284E-4,6.9061633975238369E-4,7.4103818584921554E-4,7.9551023509556414E-4,8.5437257359623838E-4,9.1799461632732099E-4,9.8677767941946501E-4,1.0611577805299563E-3,1.1416086876755193E-3,1.2286452387261213E-3,1.3228269557529699E-3,1.424761980596223E-3,1.5351113603859939E-3,1.6545937143314985E-3,1.7839903159071193E-3,1.9241506276315603E-3,2.0759983289801308E-3,2.2405378816154841E-3,2.4188616800959492E-3,2.6121578405527914E-3,2.8217186845505005E-3,3.0489499804928666E-3,3.2953810105507213E-3,3.562675537206632E-3,null,198.73885344343773,323.22578444928968,149.20181246580944,174.02397198348024,0.5,3.6720946931558624E-4]
[null,20693,9000,154988831,0,"VM004",3052,"PARKVILLE",276.94900000000001,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2017,null,"Urban",10.159700000000001,60,1.05,1,57.142857142857139,7,4.1963167273971487E-2,0.67071899867442464,null,3.5,"(3-4)",null,1.8247378185940186E-3,null,1.2142857142857142,6.9115804921835403E-2,5.6778554677671931,"(5-6)",null,2.9618324502687989,78139.939512000012,109395.9153168,33489.526800000007,29225,28000,57225,4800,null,0.276949,null,4.0188451222667574,4.3064348604330078,4.6146046047906584,4.9448270666316336,5.2986803449007596,5.6778554677671931,6.0841644738729013,6.5195490718776634,6.986089919683657,7.4860165676840875,8.0217181135536073,8.5957546194986651,9.2108693465296607,9.8700018642211873,10.576302098610604,11.333145385368322,12.144148600177399,13.013187443407851,13.944414961687315,14.942281394880759,15,15,15,15,15,15,null,1.8442210766957616E-3,2.1597691614776656E-3,2.5374019074456602E-3,2.9900935979113542E-3,3.5336281102368913E-3,4.1872208674325487E-3,4.9742804165870706E-3,5.9233412668515326E-3,7.0692068287923947E-3,8.454350155334139E-3,1.0130631070506067E-2,1.2161401650973389E-2,1.4624088468938302E-2,1.7613360216981913E-2,2.1245014181035474E-2,2.5660745571086378E-2,3.1034001269291834E-2,3.7577165721719451E-2,4.5550383463036033E-2,5.5272392558649699E-2,5.5873683833837014E-2,5.5873683833837014E-2,5.5873683833837014E-2,5.5873683833837014E-2,5.5873683833837014E-2,5.5873683833837014E-2,null,373.90783315534554,858.00527821312585,373.90783315534554,484.09744505778031,0.5,1.8247378185940186E-3]
[null,20728,9000,10459208,10431808,"VM004",3052,"PARKVILLE",143.447,3,"SWA&S","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1973,null,"Urban",10.159700000000001,80,1.05,1.05,72.562358276643991,51,3.3045994228252544E-2,2.6971577276622369,null,3.5,"(3-4)",null,9.4513129082920034E-4,null,1.2142857142857142,3.1421847850950854E-2,4.3610632985924473,"(4-5)",null,4.1465654303763193,78139.939512000012,153154.28144352001,33489.526800000007,29225,28000,57225,4800,null,0.14344699999999999,null,3.7270113438877162,3.8459802503854674,3.9687467307050639,4.0954320061585019,4.2261611675300177,4.3610632985924473,4.5002716035663228,4.6439235386475524,4.7921609477335574,4.9451302024818906,5.1029823468396227,5.265873246186219,5.4339637412371538,5.607419806860249,5.7864127159615446,5.9711192086025191,6.1617216665156596,6.3584082931906947,6.5613732997093122,6.7708170965118448,6.986946491285309,7.2099748931681527,7.440122523473379,7.6776166331380962,7.9226917271142252,8.1755897959219155,null,9.4513129190118908E-4,9.4513129190118908E-4,9.4513129190118908E-4,9.9700623445187235E-4,1.0712332908966733E-3,1.1517579393040219E-3,1.2391456494396582E-3,1.3340144195227344E-3,1.4370397608083588E-3,1.5489601617548429E-3,1.670583078341271E-3,1.8027915016498291E-3,1.9465511588222773E-3,2.1029184089849311E-3,2.2730489017597326E-3,2.4582070725933354E-3,2.659776556399855E-3,2.8792716089898274E-3,3.1183496345182789E-3,3.3788249268056651E-3,3.6626837429515747E-3,3.9721008392654324E-3,4.3094576122834896E-3,4.6773620016390812E-3,5.0786703269273103E-3,5.5165112475910726E-3,null,235.02467172415697,286.40627382689536,235.02467172415697,51.381602102738384,0.5,9.4513129082920034E-4]
[null,20823,9000,10460020,10427236,"VM005",3003,"WEST MELBOURNE",58.609400000000001,6,"SWA","c (Cu)","0.075in(49.0mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1967,null,"Cbd",1.4118599999999999,80,1.05,1.05,72.562358276643991,57,3.3045994228252544E-2,3.2886412661130895,null,8.8793314185053411,"(8-9)",null,2.8058956288684448E-3,null,1.5,3.3647642620124894E-2,11.237537780581983,"(10+)",null,1.9435909391921962,55220.728634000006,71786.947224200005,33489.526800000007,1670,140000.00000000003,141670.00000000003,4800,null,5.8609399999999999E-2,null,9.4974329727826863,9.8224363393130592,10.158561362459359,10.506188626728148,10.865711740276303,11.237537780581983,11.622087755366517,12.019797079289107,12.431116066954079,12.856510442788892,13.296461868370264,13.751468487795439,14.222045491716148,14.708725700673872,15,15,15,15,15,15,15,15,15,15,15,15,null,3.3601529225561594E-3,3.6791090129423909E-3,4.0297582480129674E-3,4.415327011978663E-3,4.8393750564405891E-3,5.3058302741404058E-3,5.8190271224819188E-3,6.3837490814559117E-3,7.0052755712431136E-3,7.689433799715862E-3,8.4426560597625749E-3,9.2720430513253977E-3,1.0185433863827909E-2,1.1191483321893509E-2,1.1824282034926602E-2,1.1824282034926602E-2,1.1824282034926602E-2,1.1824282034926602E-2,1.1824282034926602E-2,1.1824282034926602E-2,1.1824282034926602E-2,1.1824282034926602E-2,1.1824282034926602E-2,1.1824282034926602E-2,1.1824282034926602E-2,1.1824282034926602E-2,null,706.37433104754632,1335.7240617706939,97.214566453466688,1238.5094953172272,0.5,3.8616058806893792E-4]
[null,20918,9000,186417956,10431868,"VM008",3052,"PARKVILLE",331.73,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,1967,null,"Urban",3.16642,50,1,1.05,47.61904761904762,57,5.0355800728765783E-2,5.5,null,8.25,"(8-9)",null,1.3066027343850537E-2,null,1.5,3.278784071235713E-2,10.378414135996774,"(10+)",null,1.8462904273725291,68193.132000000012,68193.132000000012,33489.526800000007,29225,28000,57225,4800,null,0.33173000000000002,null,8.8091317452500348,9.1027514274134216,9.4061578309299332,9.7196771597997156,10.043646490821464,10.378414135996774,10.724340017013878,11.081796052213443,11.451166556452396,11.832848654295754,12.227252706980646,12.634802753611623,13.055936967061536,13.491108125068207,13.940784097033362,14.405448347047159,14.885600453679206,15,15,15,15,15,15,15,15,15,null,1.55488700743487E-2,1.697157640960403E-2,1.8531144464243671E-2,2.0241088900039558E-2,2.2116280448321094E-2,2.417308337503277E-2,2.6429506973667194E-2,2.8905372523851516E-2,3.1622497301155156E-2,3.4604897386697427E-2,3.7879011204933553E-2,4.1473945916319463E-2,4.5421749010307842E-2,4.9757707685420406E-2,5.4520678869295375E-2,5.9753453025192284E-2,6.5503155215277456E-2,6.6925596908451568E-2,6.6925596908451568E-2,6.6925596908451568E-2,6.6925596908451568E-2,6.6925596908451568E-2,6.6925596908451568E-2,6.6925596908451568E-2,6.6925596908451568E-2,6.6925596908451568E-2,null,2139.0087462785541,3957.31888081534,357.81160177565278,3599.5072790396871,0.5,2.1856741730867193E-3]
[null,21019,9000,10484739,10431931,"VM011",3003,"WEST MELBOURNE",119.902,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1990,null,"Cbd",2.63165,80,1,1.05,76.19047619047619,34,3.1472375455478617E-2,1.4577783299062652,null,2.0846230117659594,"(2-3)",null,7.9000001417250118E-4,null,1.0120890016808513,4.1490631734925405E-2,2.7871580353033956,"(2-3)",null,1.8267394510810198,56225.843756000002,67471.012507199994,33489.526800000007,14612.5,70000.000000000015,84612.500000000015,4800,null,0.11990199999999999,null,2.2649876189390779,2.3609401878908578,2.4609576335825643,2.5652121579999405,2.6738832581897625,2.7871580353033956,2.9052315167325014,3.0283069918914927,3.1565963622248856,3.2903205060421454,3.429709658808175,3.5750038095442056,3.7264531140215706,3.8843183254597737,4.0488712434703897,4.2203951820197512,4.3991854572161309,4.5855498957612371,4.7798093649414497,4.9822983250712776,5.1933654053402041,5.4133740040543588,5.6427029143064598,5.881746976151268,6.1309177564094099,6.3906442572699813,null,7.900000150685366E-4,7.900000150685366E-4,7.900000150685366E-4,7.900000150685366E-4,7.900000150685366E-4,7.900000150685366E-4,7.900000150685366E-4,7.900000150685366E-4,7.900000150685366E-4,7.900000150685366E-4,7.900000150685366E-4,7.900000150685366E-4,7.900000150685366E-4,7.900000150685366E-4,8.1200384266289383E-4,8.9260203718148873E-4,9.823483275872881E-4,1.0823430488831169E-3,1.1938235458388835E-3,1.3181816057630882E-3,1.4569831405774115E-3,1.6119904110925643E-3,1.7851871247561335E-3,1.978806781563001E-3,2.1953646919518426E-3,2.4376941461107357E-3,null,150.39470375075012,150.39470375075012,150.39470375075012,0,0.5,7.9000001417250118E-4]
[null,21126,9000,10587614,10432889,"VM018",3052,"PARKVILLE",61.43030000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1967,null,"Cbd",4.3602400000000001,80,1,1,80,57,2.9973690909979634E-2,2.7603381802771128,null,5.5,"(5-6)",null,8.5867593064324881E-4,null,1.5,2.8045558746179772E-2,6.6930321220809752,"(6-7)",null,1.6450813152638197,60761.430390000001,60761.430390000001,33489.526800000007,14612.5,65333.333333333328,79945.833333333328,4800,null,6.1430300000000007E-2,null,5.8173172957675057,5.9827765634674934,6.1529419126610474,6.3279471962494416,6.5079300742501651,6.6930321220809752,6.8833989419238168,7.0791802772562091,7.2805301306402121,7.4876068848615915,7.7005734275145024,7.9195972791296709,8.1448507249468687,8.3765109504353283,8.6147601806687124,8.8597858236642448,9.1117806177987823,9.3709427834177745,9.6374761787563603,9.9115904602952565,10.193501247677583,10.483430293316328,10.781605656825899,11.088261884414926,11.403640193381468,11.727988661855735,null,9.8639251723548795E-4,1.0578591913335403E-3,1.1349546886585851E-3,1.2181403517239162E-3,1.3079162556420224E-3,1.4048245098538595E-3,1.5094528441167074E-3,1.6224385033842923E-3,1.7444724783569306E-3,1.8763041008105633E-3,2.0187460353483042E-3,2.1726797019741007E-3,2.3390611668847711E-3,2.5189275421351222E-3,2.7134039383738605E-3,2.9237110187005479E-3,3.1511732058830517E-3,3.3972275997301796E-3,3.6634336663674892E-3,3.9514837665506194E-3,4.2632145960076039E-3,4.6006196171708268E-3,4.9658625685854753E-3,5.3612921458129782E-3,5.7894579558384748E-3,6.253127855898195E-3,null,153.70023568477791,251.45907822714531,72.448358852545667,179.01071937459966,0.5,4.0474669205368556E-4]
[null,21216,9000,10495132,10432007,"VM022",3003,"WEST MELBOURNE",7.2029299999999994,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1967,null,"Cbd",4.5032100000000002,80,1.05,1.05,72.562358276643991,57,3.3045994228252544E-2,3.2886412661130895,null,9.2739683704389133,"(9-10)",null,3.8737091235483545E-4,null,1.5,3.4156240420589679E-2,11.778844204531437,"(10+)",null,1.9496891527922564,55393.989267999998,72012.186048400006,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,7.2029299999999997E-3,null,9.9296363520315474,10.274654111098398,10.631659948061692,11.001070403832367,11.383316492561525,11.778844204531437,12.188115026520155,12.611606480246822,13.049812679525964,13.503244906780798,13.972432209588236,14.457922017951596,14.960280783021211,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.6561020124066084E-4,5.1074773222457208E-4,5.6045491436731412E-4,6.1520520062534898E-4,6.7552180040679098E-4,7.4198295635000524E-4,8.1522778403985915E-4,8.9596273495111791E-4,9.8496874938194942E-4,1.0831091733101825E-3,1.1913385210459053E-3,1.3107121743491485E-3,1.4423971184228421E-3,1.4531709213510776E-3,1.4531709213510776E-3,1.4531709213510776E-3,1.4531709213510776E-3,1.4531709213510776E-3,1.4531709213510776E-3,1.4531709213510776E-3,1.4531709213510776E-3,1.4531709213510776E-3,1.4531709213510776E-3,1.4531709213510776E-3,1.4531709213510776E-3,1.4531709213510776E-3,null,62.355759269405297,119.43826725251046,7.6394031820819563,111.79886407042849,0.5,4.7458047422758034E-5]
[null,21311,9000,10451278,10428677,"VM025",3003,"WEST MELBOURNE",28.838800000000003,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1983,null,"Cbd",3.0375200000000002,80,1,1.05,76.19047619047619,41,3.1472375455478617E-2,1.8170607318790064,null,8,"(8-9)",null,1.0474112522452354E-3,null,1.5,4.1963167273971487E-2,10.731503978790794,"(10+)",null,1.8262402217761318,67452.573366000011,67452.573366000011,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,2.8838800000000001E-2,null,8.7003902086854712,9.0732547127555669,9.4620987229237503,9.8676070579709787,10.290493885317638,10.731503978790794,11.191414030294409,11.671034017692573,12.171208631314835,12.692818761595939,13.23678305046996,13.804059509251069,14.395647205850329,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.30776261375688E-3,1.4626607345788526E-3,1.6368762020360298E-3,1.8328834865471611E-3,2.0534792476530283E-3,2.3018247220888445E-3,2.5814937262009204E-3,2.8965270196171728E-3,3.2514938767348039E-3,3.6515618255632655E-3,4.102575641539697E-3,4.611146829138821E-3,5.1847549887226521E-3,5.8181469994376548E-3,5.8181469994376548E-3,5.8181469994376548E-3,5.8181469994376548E-3,5.8181469994376548E-3,5.8181469994376548E-3,5.8181469994376548E-3,5.8181469994376548E-3,5.8181469994376548E-3,5.8181469994376548E-3,5.8181469994376548E-3,5.8181469994376548E-3,5.8181469994376548E-3,null,185.82342999832724,408.3715576966174,33.710181741610867,374.66137595500652,0.5,1.9001061207250859E-4]
[null,21406,9000,153834437,0,"VM027",3004,"MELBOURNE",13.489200000000002,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2017,null,"Cbd",2.2147999999999999,60,1,1.05,57.142857142857139,7,4.1963167273971487E-2,0.67071899867442464,null,0.87193469827675207,"(0-1)",null,8.8876484055109208E-5,null,1,7.9443776483613088E-2,1.5205402361179414,"(1-2)",null,1.4615040648844899,49073.604878000006,53980.96536580001,33489.526800000007,14612.5,46666.666666666672,61279.166666666672,4800,null,1.3489200000000002E-2,null,1.0220871966828868,1.106598155071725,1.1980968754743904,1.297161138795192,1.4044164995707857,1.5205402361179414,1.6462656272980314,1.7823865829044485,1.92976265691215,2.0893244752461637,2.2620796123434279,2.4491189536162907,2.6516235839943172,2.8708722460429938,3.1082494147546429,3.3652540400008784,3.6435090118519948,3.9447714085333181,4.2709435917305916,4.6240852193072097,5.0064262512891995,5.4203810312459613,5.8685635319855738,6.3538038618355932,6.8791661357405127,7.447967824025282,null,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,8.8876484155914884E-5,1.0320624586897493E-4,1.2418644447691164E-4,1.5002894611257573E-4,1.819272952746433E-4,2.2137809516419721E-4,2.7025957918266072E-4,3.3093082464626138E-4,4.0635707834244244E-4,null,13.646953804891183,13.646953804891183,13.646953804891183,0,0.5,8.8876484055109208E-5]
[null,21479,9000,10481904,10432057,"VM030",3052,"PARKVILLE",19.1356,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1984,null,"Urban",6.1585700000000001,80,1,1.05,76.19047619047619,40,3.1472375455478617E-2,1.7607640561512046,null,3.5,"(3-4)",null,1.2607900011008419E-4,null,1.2142857142857142,4.0062856009962337E-2,4.6329923746933126,"(4-5)",null,2.8251103541182898,79050.04200000003,104346.05544000004,33489.526800000007,21918.75,28000,49918.75,4800,null,1.9135599999999999E-2,null,3.79198140454218,3.9469831852022357,4.1083208492553389,4.276253383522155,4.4510503612197674,4.6329923746933126,4.8223714858360331,5.0194916949207888,5.2246694285956234,5.438234047826727,5.6605283766041783,5.8919092522591709,6.1327480982761085,6.3834315205190864,6.644361927829836,6.9159581779933683,7.1986562501082201,7.4929099444406493,7.7991916108862052,8.1179929072080359,8.4498255882691033,8.7952223275251953,9.1547375720974653,9.528948432797069,9.9184556105306356,10.323884360573668,null,1.2607900025308577E-4,1.2607900025308577E-4,1.3395342252307926E-4,1.4682664830780327E-4,1.6111081826838483E-4,1.769696617236299E-4,1.9458656644588378E-4,2.1416698982652503E-4,2.359411698811924E-4,2.6016717372064421E-4,2.8713432586307034E-4,3.1716706411562295E-4,3.5062927678337658E-4,3.8792918175914383E-4,4.2952481570473903E-4,4.7593021016303097E-4,5.2772234116396915E-4,5.8554894984603578E-4,6.501373439642404E-4,7.2230430407391785E-4,8.0296723386575621E-4,8.9315671180667283E-4,9.9403062116710551E-4,1.1068900579739077E-3,1.2331972417418667E-3,1.3745956823694085E-3,null,24.277057675684155,34.076275001282184,24.277057675684155,9.799217325598029,0.5,1.2607900011008419E-4]
[null,21603,9000,181393736,10432087,"VM034",3051,"NORTH MELBOURNE",7.8704200000000002,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2020,null,"Cbd",4.2904099999999996,60,1,1.05,57.142857142857139,4,4.1963167273971487E-2,0.59138117018273439,null,8,"(8-9)",null,2.8584984354050602E-4,null,1.5,5.5950889698628652E-2,11.835432300256945,"(10+)",null,3.1724489576239447,83696.48648800001,117175.0810832,33489.526800000007,1670,140000.00000000003,141670.00000000003,4800,null,7.8704199999999995E-3,null,8.947224040262622,9.4620987229237503,10.006602253331675,10.582439645635205,11.191414030294409,11.835432300256945,12.516511082047817,13.23678305046996,13.998503606688969,14.804057940613204,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,3.845300393639843E-4,4.4672119498829376E-4,5.1949531035753354E-4,6.0470157365647348E-4,7.0451751988870011E-4,8.2150792754479311E-4,9.5869434908744879E-4,1.1196372033748581E-3,1.3085327087201985E-3,1.5303273497196562E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,1.587835156362751E-3,null,84.935881173882336,244.0984356471007,15.40819686075762,228.69023878634309,0.5,5.1855948287297425E-5]
[null,21698,9000,10471947,84322852,"VM037",3052,"PARKVILLE",9.1613399999999992,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1985,null,"Cbd",2.9362400000000002,80,1,1.05,76.19047619047619,39,3.1472375455478617E-2,1.7062115795260511,null,8,"(8-9)",null,3.3273543287669263E-4,null,1.5,4.1963167273971487E-2,10.731503978790794,"(10+)",null,2.2604108280078465,83488.757610000001,83488.757610000001,33489.526800000007,1670,140000.00000000003,141670.00000000003,4800,null,9.1613399999999987E-3,null,8.7003902086854712,9.0732547127555669,9.4620987229237503,9.8676070579709787,10.290493885317638,10.731503978790794,11.191414030294409,11.671034017692573,12.171208631314835,12.692818761595939,13.23678305046996,13.804059509251069,14.395647205850329,15,15,15,15,15,15,15,15,15,15,15,15,15,null,4.1544231881754628E-4,4.6464944082717113E-4,5.1999318365399247E-4,5.8225962247541389E-4,6.5233718361005274E-4,7.3123011011073328E-4,8.2007371088927176E-4,9.2015163064689182E-4,1.0329154095415074E-3,1.1600066374122973E-3,1.3032820480693816E-3,1.464841945284223E-3,1.6470624044129564E-3,1.8482746449862044E-3,1.8482746449862044E-3,1.8482746449862044E-3,1.8482746449862044E-3,1.8482746449862044E-3,1.8482746449862044E-3,1.8482746449862044E-3,1.8482746449862044E-3,1.8482746449862044E-3,1.8482746449862044E-3,1.8482746449862044E-3,1.8482746449862044E-3,1.8482746449862044E-3,null,87.65857895378339,192.64131779911011,15.902120780840095,176.73919701827,0.5,6.036145126719405E-5]
[null,21799,9000,10468402,10432179,"VM040",3003,"WEST MELBOURNE",72.7654,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1967,null,"Urban",2.7370000000000001,80,1.05,1.05,72.562358276643991,57,3.3045994228252544E-2,3.2886412661130895,null,4.2204229581784656,"(4-5)",null,5.4170510334042906E-4,null,1.3172032797397808,2.841057345755436E-2,5.1490352358650249,"(5-6)",null,4.3818627625938875,82573.999365999989,161845.03875735996,33489.526800000007,21918.75,28000,49918.75,4800,null,7.2765399999999994E-2,null,4.4671762472963872,4.5959113461668348,4.7283563335135241,4.8646181209140043,5.0048067009239938,5.1490352358650249,5.2974201491707582,5.4500812193657238,5.6071416767523443,5.7687283028842762,5.9349715329063759,6.106005560843915,6.2819684479259905,6.4630022340306317,6.649253052341507,6.8408712473088249,7.0380114960096227,7.2408329330054206,7.4494992787980232,7.6641789719871616,7.8850453052366527,8.1122765651588349,8.3460561762301886,8.5865728488543258,8.8340207316918491,9.0885995683800651,null,6.1783100451252534E-4,6.6033964367570542E-4,7.0613497012986498E-4,7.5548463917901089E-4,8.0867879264785334E-4,8.6603198541798741E-4,9.2788527913632954E-4,9.9460851772457536E-4,1.0666028006057514E-3,1.1443031709649301E-3,1.2281815378859615E-3,1.3187498528655964E-3,1.4165635630124917E-3,1.5222253652044969E-3,1.6363892876171532E-3,1.7597651273652348E-3,1.8931232755338772E-3,2.0372999636348787E-3,2.19320296852681E-3,2.3618178161063865E-3,2.5442145276366262E-3,2.7415549564503029E-3,2.9551007669830816E-3,3.1862221126798041E-3,3.4364070743128031E-3,3.7072719256890118E-3,null,135.45515714461661,216.55416908687044,119.88316779436001,96.671001292510439,0.5,4.794304267757645E-4]
[null,21894,9000,57018185,10431803,"VM042",3004,"MELBOURNE",181.33500000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2011,null,"Cbd",2.6390699999999998,60,1,1,60,13,3.9964921213306179E-2,0.84063038960457881,null,1.0928195064859525,"(1-2)",null,1.1947644957546204E-3,null,1,6.0146787710805498E-2,1.6649391457346678,"(1-2)",null,1.9145121297761145,64284.468342000007,70712.915176200011,33489.526800000007,14612.5,373333.33333333337,387945.83333333337,4800,null,0.181335,null,1.2325123351280822,1.3089187605947523,1.3900618054738254,1.4762351042773325,1.5677504946320477,1.6649391457346678,1.768152756762664,1.8777648295775251,1.9941720203259568,2.1177955748301152,2.2490828529611577,2.3885089475124017,2.5365784034303545,2.6938270436250393,2.8608239079667235,3.0381733124857555,3.2265170362271864,3.4265366436738045,3.6389559511418059,3.8645436460743019,4.1041160687111793,4.358540166201414,4.6287366298479613,4.9156832268380608,5.2204183385155689,5.5440447179993715,null,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.1947644971097488E-3,1.2664295881705089E-3,1.4540155386884913E-3,1.673393498212287E-3,1.9302760249215482E-3,2.2314383369589214E-3,2.584920285606365E-3,null,593.73615556632285,593.73615556632285,593.73615556632285,0,0.5,1.1947644957546204E-3]
[null,22008,9000,161915154,10432289,"WA008",3004,"MELBOURNE",18.269500000000001,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2019,null,"Cbd",1.7485999999999999,60,1.05,1.05,54.42176870748299,5,4.4061325637670061E-2,0.62322943571120404,null,8,"(8-9)",null,6.6353939390315574E-4,null,1.5,5.8748434183560079E-2,12.069487589350723,"(10+)",null,3.0384801963603358,61663.140780000009,112226.91621960001,33489.526800000007,1670,140000.00000000003,141670.00000000003,4800,null,1.8269500000000001E-2,null,8.9974248628742099,9.5418448210192768,10.119206770383373,10.731503978790794,11.380850323551549,12.069487589350723,12.799793207721587,13.574288464821988,14.395647205850329,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,9.0604378855181004E-4,1.0606441714975565E-3,1.2429964404237577E-3,1.4582155554392746E-3,1.7123744347010545E-3,2.0126851874426206E-3,2.3677148575937776E-3,2.7876422773376406E-3,3.2845638953933067E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,3.685820374156561E-3,null,193.87721530794437,588.07932517008362,35.171216910844123,552.9081082592395,0.5,1.2037251471138521E-4]
[null,22091,9000,156752090,10432326,"WA011",3004,"MELBOURNE",39.824599999999997,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2008,null,"Cbd",0.78452699999999997,60,1.05,1.05,54.42176870748299,16,4.4061325637670061E-2,1.0119043288053391,null,8,"(8-9)",null,1.4464101889179019E-3,null,1.5,5.8748434183560079E-2,12.069487589350723,"(10+)",null,1.027658598553338,27111.993024000003,37956.790233600004,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,3.9824599999999995E-2,null,8.9974248628742099,9.5418448210192768,10.119206770383373,10.731503978790794,11.380850323551549,12.069487589350723,12.799793207721587,13.574288464821988,14.395647205850329,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.9750311427001511E-3,2.3120353524848291E-3,2.7095342533347915E-3,3.1786776435669788E-3,3.7327035174578179E-3,4.387333124378192E-3,5.1612412555203553E-3,6.0766161437401456E-3,7.1598261205003009E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,8.0345013313246321E-3,null,213.94766806460967,648.95815662147686,38.812192702054595,610.14596391942223,0.5,2.6239290891239665E-4]
[null,22186,9000,10449582,10432390,"WA021",3004,"MELBOURNE",64.749700000000004,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1984,null,"Cbd",1.16544,80,1.05,1.05,72.562358276643991,40,3.3045994228252544E-2,1.8751573737561222,null,8,"(8-9)",null,2.3516777521777367E-3,null,1.5,4.4061325637670061E-2,10.890281882571514,"(10+)",null,2.2731225799707122,58712.076145999999,83958.268888780003,33489.526800000007,1670,70000.000000000015,71670.000000000015,4800,null,6.4749700000000007E-2,null,8.7369765118234248,9.1305462093299443,9.5418448210192768,9.9716709713792646,10.420859260088676,10.890281882571514,11.380850323551549,11.893517126895437,12.429277745180988,12.989172472581883,13.574288464821988,14.185761850121413,14.82477993523317,15,15,15,15,15,15,15,15,15,15,15,15,15,null,2.9691973008940291E-3,3.3397877065824912E-3,3.7590734235318614E-3,4.2336263813720467E-3,4.7709200291439482E-3,5.3794542883176845E-3,6.0688979410800994E-3,6.8502508974014678E-3,7.7360291278289186E-3,8.7404754407530913E-3,9.8797997298737828E-3,1.1172452827529853E-2,1.2639438681337649E-2,1.30630703347396E-2,1.30630703347396E-2,1.30630703347396E-2,1.30630703347396E-2,1.30630703347396E-2,1.30630703347396E-2,1.30630703347396E-2,1.30630703347396E-2,1.30630703347396E-2,1.30630703347396E-2,1.30630703347396E-2,1.30630703347396E-2,1.30630703347396E-2,null,456.03216587265183,1043.1719164159317,82.728680617540618,960.44323579839113,0.5,4.2661727008444565E-4]
[null,22287,9000,10475138,10432523,"WA023",3053,"CARLTON",141.51499999999999,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1988,null,"Cbd",3.44754,80,1.05,1.05,72.562358276643991,36,3.3045994228252544E-2,1.6429749815755943,null,8,"(8-9)",null,5.1397562783987005E-3,null,1.5,4.4061325637670061E-2,10.890281882571514,"(10+)",null,3.9526046871223723,80214.450488000017,145990.29988816002,33489.526800000007,1670,140000.00000000003,141670.00000000003,4800,null,0.14151499999999997,null,8.7369765118234248,9.1305462093299443,9.5418448210192768,9.9716709713792646,10.420859260088676,10.890281882571514,11.380850323551549,11.893517126895437,12.429277745180988,12.989172472581883,13.574288464821988,14.185761850121413,14.82477993523317,15,15,15,15,15,15,15,15,15,15,15,15,15,null,6.4893884610433472E-3,7.2993397235357237E-3,8.2157179960850972E-3,9.2528866907470638E-3,1.0427179553330836E-2,1.1757173756963769E-2,1.3264001101656842E-2,1.4971702660333075E-2,1.6907632962387609E-2,1.9102920662152464E-2,2.159299361654321E-2,2.4418177410673508E-2,2.7624377641741919E-2,2.8550254262501195E-2,2.8550254262501195E-2,2.8550254262501195E-2,2.8550254262501195E-2,2.8550254262501195E-2,2.8550254262501195E-2,2.8550254262501195E-2,2.8550254262501195E-2,2.8550254262501195E-2,2.8550254262501195E-2,2.8550254262501195E-2,2.8550254262501195E-2,2.8550254262501195E-2,null,1675.302668163439,3832.2487440783025,303.91623605539695,3528.3325080229056,0.5,9.3240189492770336E-4]
[null,22393,9000,10494540,10432483,"WA031",3004,"MELBOURNE",2.1199699999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1995,null,"Cbd",1.92727,50,1.05,1.05,45.351473922902493,29,5.2873590765204079E-2,2.316800065847425,null,8,"(8-9)",null,7.6996283909952262E-5,null,1.5,6.3737671775627155E-2,12.498457592680774,"(10+)",null,2.3867776499739213,58770.762146000001,88156.143219000005,33489.526800000007,1670,48999.999999999993,50669.999999999993,4800,null,2.1199700000000001E-3,null,9.0876548738702798,9.6857386076938461,10.323183888322282,11.002581208155314,11.72669154707139,12.498457592680774,13.321015699014591,14.197708632248306,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,1.0797879168285332E-4,1.2813934578878155E-4,1.5225886496716829E-4,1.8113548975911051E-4,2.1573085028625416E-4,2.5720389239286773E-4,3.0695174763564992E-4,3.6665912003512526E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,4.2769800041603137E-4,null,13.637248413684343,45.554839680988238,2.4739298079092187,43.080909873079023,0.5,1.3967876516198871E-5]
[null,22478,9000,10609695,10433527,"WA035",3004,"MELBOURNE",1.9589099999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1964,null,"Cbd",1.41608,80,1,1,80,60,2.9973690909979634E-2,3.0200526772686187,null,8.1541422286252701,"(8-9)",null,7.4813318375309992E-5,null,1.5,3.1018591417878456E-2,10.131568941556354,"(10+)",null,1.3206452930647328,48778.316488000004,48778.316488000004,33489.526800000007,1670,130666.66666666666,132336.66666666666,4800,null,1.9589099999999999E-3,null,8.67602287795021,8.9493582097050695,9.2313048838499334,9.5221341979784277,9.8221259968282766,10.131568941556354,10.450760787497154,10.78000867067195,11.119629403324344,11.469949778766559,11.831306885829818,12.204048433221391,12.588533084100396,12.985130801194309,13.394223202788258,13.816203929929648,14.251479025201451,14.700467323428621,15,15,15,15,15,15,15,15,null,8.8171141385967204E-5,9.5768659059864024E-5,1.0405502016328964E-4,1.1309435761798175E-4,1.2295687297815541E-4,1.3371941665644922E-4,1.4546612400150217E-4,1.5828911262730087E-4,1.7228924691809887E-4,1.8757697620724455E-4,2.0427325375862245E-4,2.2251054437103716E-4,2.4243392918471535E-4,2.6420231710170693E-4,2.8798977314551484E-4,3.1398697508763931E-4,3.4240281076854595E-4,3.7346612974733536E-4,3.9520459723249286E-4,3.9520459723249286E-4,3.9520459723249286E-4,3.9520459723249286E-4,3.9520459723249286E-4,3.9520459723249286E-4,3.9520459723249286E-4,3.9520459723249286E-4,null,16.414379456217347,29.338643049655591,2.8317877940445983,26.506855255610994,0.5,1.2906698201553386E-5]
[null,22579,9000,10503130,10432651,"WB005",3056,"BRUNSWICK",10.756066666666667,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1967,null,"Urban",1.2476700000000001,50,1.1499999999999999,1.05,41.407867494824018,57,5.7909170838080649E-2,5.5,null,10,"(10+)",null,7.0869858078981935E-4,null,1.5,3.5037804369052523E-2,12.779594556177615,"(10+)",null,2.8257657713311035,69580.175609999991,104370.26341499999,33489.526800000007,7306.25,28000,35306.25,4800,null,1.0756066666666668E-2,null,10.725892753100794,11.108365866407244,11.504477535102014,11.914714094528968,12.339579222196157,12.779594556177615,13.235300335566691,13.707256063767186,14.196041195436727,14.702255847925738,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,null,8.5729290241133007E-4,9.4339325876894242E-4,1.0384897517529536E-3,1.1435426511322484E-3,1.2596160884878831E-3,1.3878893859090304E-3,1.5296696271697413E-3,1.6864056081487102E-3,1.8597033183437037E-3,2.051343122089197E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,2.1700062763505431E-3,null,126.12428012915441,246.99717798650849,12.612212936930437,234.38496504957806,0.5,7.0868649556362988E-5]
[null,22674,9000,10503116,10432645,"WB010",3056,"BRUNSWICK",42.111600000000003,3,"xlpe","a (Al)","300mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1967,null,"Urban",4.5753300000000001,50,1.1499999999999999,1.05,41.407867494824018,57,5.7909170838080649E-2,5.5,null,8.6166666666666671,"(8-9)",null,1.8611821611317027E-3,null,1.5,3.3296438512821915E-2,10.87833701518214,"(10+)",null,3.161191696947157,70763.207121999993,116759.2917513,33489.526800000007,29225,28000,57225,4800,null,4.2111600000000006E-2,null,9.2100123326104679,9.5218354331956974,9.8442159187818454,10.177511230423949,10.522090911047707,10.87833701518214,11.246644532564552,11.627421826087479,12.021091084573184,12.428088790877732,12.848866205843647,13.283889868637736,13.733642114028841,14.198621607179046,14.67934389654129,15,15,15,15,15,15,15,15,15,15,15,null,2.2231177055338208E-3,2.4310368039509121E-3,2.659346862335168E-3,2.9100982532881937E-3,3.1855507042236326E-3,3.4881948837230921E-3,3.8207762278653331E-3,4.1863212399420417E-3,4.5881665213633113E-3,5.0299908184988987E-3,5.5158503999650568E-3,6.0502181117468691E-3,6.6380264938692736E-3,7.2847153824572601E-3,7.9962844653558574E-3,8.4958971656767541E-3,8.4958971656767541E-3,8.4958971656767541E-3,8.4958971656767541E-3,8.4958971656767541E-3,8.4958971656767541E-3,8.4958971656767541E-3,8.4958971656767541E-3,8.4958971656767541E-3,8.4958971656767541E-3,8.4958971656767541E-3,null,395.08024436298751,740.4524469791711,58.89776930461187,681.55467767455923,0.5,2.7746129836722237E-4]
[null,22746,9000,10536470,10432670,"WB014",3056,"BRUNSWICK",13.7483,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1999,null,"Urban",1.2155499999999999,50,1.1499999999999999,0.95,45.766590389016024,25,5.2394011710644395E-2,1.8528094563626061,null,5.5,"(5-6)",null,1.9217445295338905E-4,null,1.5,6.3943873941289878E-2,8.6051013689078744,"(8-9)",null,1.9504008696816149,48025.648976000004,72038.47346400001,33489.526800000007,21918.75,28000,49918.75,4800,null,1.37483E-2,null,6.2503398615694783,6.6630658339761002,7.1030451609317034,7.572077451338636,8.0720811468908416,8.6051013689078744,9.173318283315508,9.7790560179874504,10.424792168922004,11.113167934135973,11.846998916725555,12.629286641281059,13.463230830760029,14.352242494033801,15,15,15,15,15,15,15,15,15,15,15,15,null,2.6425729389640933E-4,3.1082157085521203E-4,3.662742781829375E-4,4.3237887495766125E-4,5.1125685141418489E-4,6.0546147399541752E-4,7.1806686092839829E-4,8.5277559446728286E-4,1.0140487490784473E-3,1.2072630296590756E-3,1.4389007002512605E-3,1.7167791778143924E-3,2.0503286112608134E-3,2.4509275162037099E-3,2.7736809573341713E-3,2.7736809573341713E-3,2.7736809573341713E-3,2.7736809573341713E-3,2.7736809573341713E-3,2.7736809573341713E-3,2.7736809573341713E-3,2.7736809573341713E-3,2.7736809573341713E-3,2.7736809573341713E-3,2.7736809573341713E-3,2.7736809573341713E-3,null,30.795331569542558,97.02323350777111,14.515730718260095,82.507502789511022,0.5,9.0583619913327522E-5]
[null,22871,9000,68425817,68425816,"WB034",3057,"BRUNSWICK EAST",1.9402133333333331,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2012,null,"Blank",8.38218,60,1,1,60,12,3.9964921213306179E-2,0.80769713310108904,null,0.888466846411198,"(0-1)",null,1.2783511207744731E-5,null,1,4.7907436196999921E-2,1.2424610211429719,"(1-2)",null,3.6202487463237469,133714.66209800003,133714.66209800003,33489.526800000007,21918.75,28000,49918.75,4800,null,1.940213333333333E-3,null,0.97780689843818847,1.0257913488721906,1.0761305663743439,1.1289401077113739,1.1843412004301508,1.2424610211429719,1.30343298746929,1.3673970643040549,1.434500085115731,1.5048960890115441,1.5787466743437186,1.656221369668422,1.7374980229089838,1.8227632096167288,1.9122126612666199,2.0060517145708849,2.104495782842057,2.2077708504874658,2.3161139917703331,2.4297739150283078,2.5490115335987369,2.6741005647612641,2.8053281580726606,2.9429955545362758,3.0874187781192721,3.2389293612050567,null,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,1.2783511222244073E-5,null,2.8369543766582326,2.8369543766582326,2.8369543766582326,0,0.5,1.2783511207744731E-5]
[null,22966,9000,10449278,10432701,"WD021",3104,"BALWYN NORTH",125.77800000000001,3,"plyswsH","c (Cu)","185mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2004,null,"Urban",0.34092600000000001,80,1.1499999999999999,1,69.565217391304358,20,3.4469744546476576E-2,0.99625474141140391,null,2,"(2-3)",null,8.2871529901576988E-4,null,1,6.8939489092953152E-2,3.240486925661985,"(3-4)",null,3.2625212371241479,60250.960000000006,120501.92000000001,33489.526800000007,21918.75,28000,49918.75,4800,null,0.125778,null,2.2956732571939908,2.4595186199256354,2.6350578518978343,2.8231255606669765,3.0246159208804508,3.240486925661985,3.471764941424214,3.719549587764496,3.9850189656456156,4.2694352587189437,4.5741507344217496,4.9006141733810935,5.2503777576931316,5.6251044508284069,6.0265759042511382,6.4567009283448318,6.9175245679195152,7.4112378254504243,7.9401880782776262,8.5068902392955419,9.114038714196246,9.7645202121176826,10.461427470605514,11.208073960144382,12.00800963817183,12.865037827477904,null,8.2871529995571722E-4,8.2871529995571722E-4,8.2871529995571722E-4,8.2871529995571722E-4,8.2871529995571722E-4,8.2871529995571722E-4,8.2871529995571722E-4,8.2871529995571722E-4,8.2871529995571722E-4,9.6154845381751796E-4,1.128766502397609E-3,1.3290866360464405E-3,1.5694448430458932E-3,1.8582800644685819E-3,2.2058667036027784E-3,2.6247216814329686E-3,3.1301028951954534E-3,3.7406197702924754E-3,4.4789813039729882E-3,5.3729127823144932E-3,6.4562794561657411E-3,7.7704641892049117E-3,9.3660568138069483E-3,1.1304926104872952E-2,1.366276146978066E-2,1.6532191344577257E-2,null,172.9613331487522,172.9613331487522,172.9613331487522,0,0.5,8.2871529901576988E-4]
[null,23067,9000,10579243,10432734,"WG012",3207,"PORT MELBOURNE",181.08600000000001,1,"xlpe","a (Al)","630mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2003,null,"Cbd",12.578900000000001,55,1.1000000000000001,1.05,47.619047619047606,21,5.0355800728765797E-2,1.439541463485932,null,3.5,"(3-4)",null,1.193123905910173E-3,null,1.2142857142857142,7.6310201923737775E-2,5.9711192086025182,"(5-6)",null,8.7595263213923502,161767.48951199997,323534.97902399994,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,0.18108600000000002,null,4.0770894850398776,4.4003917641461863,4.74933104829221,5.1259402833304266,5.5324136222758824,5.9711192086025182,6.4446129732206803,6.9556535255179908,7.5072182252198907,8.1025205287056998,8.7450287108410709,9.4384860714016465,10.18693274381199,10.99472923325914,11.866581821315513,12.807569985080402,13.823175990585957,14.919316832881041,15,15,15,15,15,15,15,15,null,1.2458342603782451E-3,1.484569585319619E-3,1.7758410910230756E-3,2.1319239371761526E-3,2.568064436824496E-3,3.1032150267878483E-3,3.760953581361734E-3,4.5706337212359557E-3,5.5688246445286492E-3,6.8011139158981448E-3,8.324365369965751E-3,1.0209547793223292E-2,1.2545279571214511E-2,1.5442271566961508E-2,1.9038897070015593E-2,2.3508176158238778E-2,2.9066535306789376E-2,3.5984795406987381E-2,3.6533592505241803E-2,3.6533592505241803E-2,3.6533592505241803E-2,3.6533592505241803E-2,3.6533592505241803E-2,3.6533592505241803E-2,3.6533592505241803E-2,3.6533592505241803E-2,null,522.24962940211515,1358.3274024004534,522.24962940211515,836.07777299833822,0.5,1.193123905910173E-3]
[null,23162,9000,78530128,85321373,"WG013",3008,"DOCKLANDS",97.553700000000006,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2012,null,"Cbd",12.7523,60,1.05,1.05,54.42176870748299,12,4.4061325637670061E-2,0.84839302905137426,null,0.84839302905137426,"(0-1)",null,6.4275345184050254E-4,null,1,4.4061325637670061E-2,1.1549049041972688,"(1-2)",null,4.2677588999574478,112593.27726800001,157630.58817519998,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,9.7553700000000007E-2,null,0.92654874595207315,0.96828646942837182,1.0119043288053391,1.0574870175140143,1.1051230441230868,1.1549049041972688,1.2069292598972765,1.2612971276701523,1.3181140743943667,1.3774904223605591,1.439541463485932,1.5043876831782415,1.5721549942840631,1.6429749815755943,1.7169851572507189,1.7943292279424365,1.8751573737561222,1.9596265398764161,2.0479007413099675,2.1401513813557571,2.2365575844213703,2.3373065438314629,2.4425938853037561,2.5526240467983348,2.6676106754778042,2.7877770425490884,null,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,6.4275345256952767E-4,null,174.70796090122673,174.70796090122673,174.70796090122673,0,0.5,6.4275345184050254E-4]
[null,23275,9000,42116633,42539987,"WG021",3008,"DOCKLANDS",129.32133333333334,1,"x hc","a (Al)","630mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Cbd",11.3278,60,1.05,1.05,54.42176870748299,15,4.4061325637670061E-2,0.96828646942837171,null,0.96828646942837171,"(0-1)",null,8.5206130978749382E-4,null,1,4.4061325637670061E-2,1.3181140743943667,"(1-2)",null,11.004435195001191,207373.04522,406451.16863119992,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,0.12932133333333334,null,1.0574870175140143,1.1051230441230868,1.1549049041972685,1.2069292598972763,1.2612971276701523,1.3181140743943667,1.3774904223605589,1.4395414634859318,1.5043876831782415,1.5721549942840631,1.6429749815755943,1.7169851572507187,1.7943292279424365,1.875157373756122,1.9596265398764159,2.047900741309967,2.1401513813557567,2.2365575844213703,2.3373065438314629,2.4425938853037561,2.5526240467983348,2.6676106754778042,2.7877770425490884,2.9133564767923743,3.0445928176189945,3.1817408885379526,null,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,8.5206131075392063E-4,null,443.61069236686495,443.61069236686495,443.61069236686495,0,0.5,8.5206130978749382E-4]
[null,23359,9000,10578087,10428947,"WG024",3207,"PORT MELBOURNE",215.072,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2002,null,"Urban",6.09206,55,1.1000000000000001,1.05,47.619047619047606,22,5.0355800728765797E-2,1.5138868788391082,null,3.5,"(3-4)",null,1.4170479478916795E-3,null,1.2142857142857142,7.2841556381749703E-2,5.827883294504911,"(5-6)",null,7.889179929480262,194259.03253600001,291388.54880400002,33489.526800000007,29225,28000,57225,4800,null,0.21507200000000001,null,4.0489034090537377,4.3548389870254951,4.6838910902419943,5.0378064058421863,5.4184636008334968,5.827883294504911,6.2682387843566687,6.741867582482362,7.2512838236413062,7.7991916108862052,8.3884993695878602,9.0223352860515611,9.7040639126769772,10.437304027805714,11.225947845060904,12.074181674146534,12.986508142779018,13.967770097710307,15,15,15,15,15,15,15,15,null,1.4565431352452187E-3,1.7211416926470227E-3,2.0409754281256747E-3,2.4282889533811937E-3,2.8981392157446874E-3,3.4690557159952995E-3,4.1638578933162118E-3,5.010667430700463E-3,6.0441623562375747E-3,7.3071311503729751E-3,8.8523991544063735E-3,1.074521708016885E-2,1.3066223176932783E-2,1.5915117653791114E-2,1.9415221570730289E-2,2.3719134199744588E-2,2.901575480901001E-2,3.5538999413990295E-2,4.3390172665404084E-2,4.3390172665404084E-2,4.3390172665404084E-2,4.3390172665404084E-2,4.3390172665404084E-2,4.3390172665404084E-2,4.3390172665404084E-2,4.3390172665404084E-2,null,548.26020931762753,1342.1883244378785,548.26020931762753,793.92811512025094,0.5,1.4170479478916795E-3]
[null,23454,9000,84056653,94356936,"WG026",3008,"DOCKLANDS",305.18200000000002,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2013,null,"Urban",6.05504,60,1,1.05,57.142857142857139,11,4.1963167273971487E-2,0.7933011725997462,null,0.7933011725997462,"(0-1)",null,2.0107569875831284E-3,null,1,4.196316727397148E-2,1.0641643362666973,"(1-2)",null,0.11916676596638529,4401.4500000000007,4401.4500000000007,33489.526800000007,29225,28000,57225,4800,null,0.30518200000000001,null,0.86275371932819189,0.89972795036564557,0.93828675151874652,0.9784980312302386,1.0204326082316251,1.0641643362666973,1.1097702341602258,1.1573306214608807,1.2069292598972761,1.2586535008962647,1.3125944394232829,1.3688470744156938,1.4275104760916655,1.4886879604292564,1.5524872711229827,1.6190207693383307,1.6884056315984031,1.7607640561512037,1.8362234781810194,1.9149167942429062,1.9969825963155647,2.0825654158847939,2.1718159784874036,2.2648914691638806,2.3619558092873079,2.4631799452560843,null,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,2.0107569898637732E-3,null,200.90674852179376,200.90674852179376,200.90674852179376,0,0.5,2.0107569875831284E-3]
[null,23555,9000,42343699,42009952,"WG032",3008,"DOCKLANDS",220.779,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Urban",12.7065,60,1.1000000000000001,1.05,51.948051948051933,15,4.6159484001368649E-2,0.99924536434140288,null,3.5,"(3-4)",null,1.4546497400292791E-3,null,1.2142857142857142,7.6027385414018961E-2,5.9593097844541232,"(5-6)",null,7.6260303157575455,187779.37434200002,281669.06151300005,33489.526800000007,29225,28000,57225,4800,null,0.220779,null,4.0747840006944411,4.3966598372254868,4.7439613292329703,5.1186969032063541,5.5230336355061826,5.9593097844541232,6.4300483123593857,6.9379714756787143,7.4860165676840893,8.0773529046771504,8.7154001539807542,9.403848109697492,10.146678030597327,10.948185663530287,11.813006085507364,12.746140508110134,13.752985199237566,14.839362689443,15,15,15,15,15,15,15,15,null,1.5169638863338599E-3,1.8064151055003212E-3,2.1592946966241143E-3,2.5903605623268811E-3,3.1179277387729989E-3,3.764744643058043E-3,4.559088182102421E-3,5.5361328799220285E-3,6.739663161609238E-3,8.2242154712891206E-3,1.0057758905095889E-2,1.2325050648023098E-2,1.5131837145598766E-2,1.8610115413508415E-2,2.2924723445343291E-2,2.828159715184432E-2,3.4938117209530634E-2,4.3216077076792606E-2,4.4541543905739694E-2,4.4541543905739694E-2,4.4541543905739694E-2,4.4541543905739694E-2,4.4541543905739694E-2,4.4541543905739694E-2,4.4541543905739694E-2,4.4541543905739694E-2,null,548.67000868281616,1419.9998919401821,548.67000868281616,871.32988325736596,0.5,1.4546497400292791E-3]
[null,23660,9000,156889029,156641976,"WG038",3008,"DOCKLANDS",75.110699999999994,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2018,null,"Urban",7.1728800000000001,60,1.1499999999999999,1.05,49.689440993788821,6,4.8257642365067209E-2,0.6679103464395606,null,3.5,"(3-4)",null,4.9488293827047486E-4,null,1.2142857142857142,7.9483175660110705E-2,6.1052264420283695,"(6-7)",null,6.141590567687051,151227.30785400001,226840.96178100002,33489.526800000007,29225,28000,57225,4800,null,7.5110699999999989E-2,null,4.103044749020806,4.4424787401518397,4.8099932035620601,5.2079111621190206,5.6387478162003077,6.1052264420283695,6.6102956052323449,7.1571477984421366,7.7492396207211094,8.3903136263896663,9.0844219813439242,9.835952076398808,10.649654259554964,11.530671862482411,12.484573711015443,13.517389325154401,14.635647031070031,15,15,15,15,15,15,15,15,15,null,5.2425572468800617E-4,6.2955537646326633E-4,7.5912912639652084E-4,9.1891740699407375E-4,1.1163664395607957E-3,1.3608182751308146E-3,1.6640032662609966E-3,2.0406621094057999E-3,2.5093318298820616E-3,3.0933392481904006E-3,3.8220570863549781E-3,4.7324926039250372E-3,5.8712973300184554E-3,7.2973101391771477E-3,9.0847759482606885E-3,1.132742039356646E-2,1.4143609144386362E-2,1.5153373019358009E-2,1.5153373019358009E-2,1.5153373019358009E-2,1.5153373019358009E-2,1.5153373019358009E-2,1.5153373019358009E-2,1.5153373019358009E-2,1.5153373019358009E-2,1.5153373019358009E-2,null,159.52823135657979,438.66723945220156,159.52823135657979,279.13900809562176,0.5,4.9488293827047486E-4]
[null,23746,9000,10490127,10429143,"WP014",3004,"MELBOURNE",2.8004899999999999,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1953,null,"Cbd",2.7751399999999999,80,1,1.05,76.19047619047619,71,3.1472375455478617E-2,4.6710854579368295,null,7.0066281869052442,"(7-8)",null,7.2025701091578011E-5,null,1.5,2.478876775067743E-2,8.3342869124033836,"(8-9)",null,1.6959009094628095,62638.462976000017,62638.462976000017,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,2.8004900000000001E-3,null,7.3627545364122033,7.5475491007257025,7.7369817431974424,7.9311688729278833,8.1302298207187214,8.3342869124033836,8.5434655440180389,8.7578942588592543,8.9777048264757386,9.2030323236426081,9.4340152173680476,9.6707954499832685,9.9135185263681382,10.162333603366035,10.417393581442877,10.678855198646682,10.94687912692536,11.221630070861959,11.503276868887999,11.791992597037151,12.087954675302949,12.391344976665955,12.702349938857333,13.021160678927526,13.347973110690464,13.682988065115433,null,8.1878138875205719E-5,8.7332433041945222E-5,9.3173234990143484E-5,9.9428800823322285E-5,1.0612949197948046E-4,1.1330793400889063E-4,1.2099918742156156E-4,1.2924093152666058E-4,1.3807366225692078E-4,1.4754090504720335E-4,1.5768944391841014E-4,1.6856956800624212E-4,1.8023533686941748E-4,1.9274486601437182E-4,2.061606341837597E-4,2.2054981407485153E-4,2.3598462828182973E-4,2.525427323937358E-4,2.7030762732816355E-4,2.8936910314055891E-4,3.0982371672102165E-4,3.3177530597580397E-4,3.5533554329023921E-4,3.8062453128473445E-4,4.0777144410690703E-4,4.3691521775219032E-4,null,12.735559722055028,20.03506994095617,3.2626105816262498,16.772459359329922,0.5,1.8451628327216791E-5]
[null,23847,9000,42976781,45304387,"WP022",3004,"MELBOURNE",31.938099999999999,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Cbd",2.2381700000000002,60,1,1.05,57.142857142857139,15,4.1963167273971487E-2,0.93828675151874652,null,0.93828675151874652,"(0-1)",null,2.104310141002048E-4,null,1,4.1963167273971487E-2,1.2586535008962647,"(1-2)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,3.1938099999999997E-2,null,1.0204326082316251,1.0641643362666973,1.1097702341602258,1.1573306214608807,1.2069292598972763,1.2586535008962647,1.3125944394232829,1.3688470744156938,1.4275104760916657,1.4886879604292567,1.5524872711229829,1.6190207693383309,1.6884056315984031,1.7607640561512039,1.8362234781810194,1.9149167942429064,1.9969825963155647,2.0825654158847944,2.1718159784874036,2.2648914691638811,2.3619558092873079,2.4631799452560847,2.5687421495588829,2.6788283347420569,2.793632380832471,2.9133564767923743,null,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,2.1043101433888031E-4,null,24.027264332362346,24.027264332362346,24.027264332362346,0,0.5,2.104310141002048E-4]
[null,23942,9000,184420209,10429450,"WP033",3004,"MELBOURNE",117.15600000000001,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2021,null,"Cbd",2.71922,60,1,1.05,57.142857142857139,3,4.1963167273971487E-2,0.56707841954722293,null,0.56707841954722293,"(0-1)",null,7.7190740488393471E-4,null,1,4.1963167273971508E-2,0.7607005394571773,"(0-1)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,0.11715600000000001,null,0.61672544112318628,0.64315586783235235,0.67071899867442475,0.69946337689340077,0.72943962610578594,0.7607005394571773,0.79330117259974631,0.82729894065437271,0.862753719328192,0.89972795036564579,0.93828675151874685,0.97849803123023915,1.0204326082316253,1.0641643362666977,1.1097702341602262,1.1573306214608812,1.206929259897277,1.2586535008962652,1.3125944394232836,1.3688470744156946,1.4275104760916664,1.4886879604292576,1.552487271122984,1.6190207693383321,1.6884056315984044,1.7607640561512055,null,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,7.7190740575944921E-4,null,88.137308735405156,88.137308735405156,88.137308735405156,0,0.5,7.7190740488393471E-4]
[null,24013,9000,181915745,10430730,"WP041",3004,"MELBOURNE",9.3080400000000001,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2021,null,"Cbd",2.1779500000000001,60,1,1.05,57.142857142857139,3,4.1963167273971487E-2,0.56707841954722293,null,0.56707841954722293,"(0-1)",null,6.1328015645428834E-5,null,1,4.1963167273971508E-2,0.7607005394571773,"(0-1)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,9.3080400000000001E-3,null,0.61672544112318628,0.64315586783235235,0.67071899867442475,0.69946337689340077,0.72943962610578594,0.7607005394571773,0.79330117259974631,0.82729894065437271,0.862753719328192,0.89972795036564579,0.93828675151874685,0.97849803123023915,1.0204326082316253,1.0641643362666977,1.1097702341602262,1.1573306214608812,1.206929259897277,1.2586535008962652,1.3125944394232836,1.3688470744156946,1.4275104760916664,1.4886879604292576,1.552487271122984,1.6190207693383321,1.6884056315984044,1.7607640561512055,null,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,6.1328015714988426E-5,null,7.0025060193374706,7.0025060193374706,7.0025060193374706,0,0.5,6.1328015645428834E-5]
[null,24043,9000,10497532,10430737,"WP041",3004,"MELBOURNE",4.9219499999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1953,null,"Cbd",2.1779500000000001,80,1,0.95,84.21052631578948,71,2.8475006364480651E-2,3.7756715892621742,null,5.6635073838932612,"(5-6)",null,7.3951201340627897E-5,null,1.5,2.2790521690012121E-2,6.6430887681676882,"(6-7)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,4.9219499999999996E-3,null,5.9276297179339856,6.0642746821128446,6.2040696146810843,6.3470871293710411,6.4934015138220476,6.6430887681676882,6.7962266445125756,6.9528946873191542,7.1131742747255098,7.2771486608156417,7.4449030188641689,7.6165244855779068,7.7921022063573258,7.9717273816013723,8.1554933140797274,8.3434954573971023,8.5358314655747307,8.7326012437748393,8.9339070001944183,9.1398532991552628,9.3505471154178608,9.5660978897473239,9.7866175857602489,10.012220748082019,10.243024561844756,10.479148913556841,null,8.2819499125433063E-5,8.767986676631741E-5,9.2849528541573157E-5,9.8348945739768143E-5,1.0419996546630338E-4,1.1042591591366503E-4,1.1705170824530327E-4,1.2410394555522261E-4,1.3161103939779415E-4,1.3960333441700369E-4,1.4811324164149952E-4,1.5717538105156518E-4,1.6682673406670577E-4,1.7710680664809333E-4,1.8805780375888412E-4,1.9972481597762027E-4,2.121560191158055E-4,2.2540288775055567E-4,2.3952042364725135E-4,2.5456740011565429E-4,2.7060662341631743E-4,2.8770521241264544E-4,3.0593489774803889E-4,3.2537234191754396E-4,3.4609948169976308E-4,3.6820389451791639E-4,null,8.4438364273666533,12.608562854371147,3.7028186924291324,8.9057441619420139,0.5,3.2429322027625409E-5]
[null,24044,9000,10481619,10430745,"WP041",3004,"MELBOURNE",57.220599999999997,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1985,null,"Cbd",2.1779500000000001,80,1,1.05,76.19047619047619,39,3.1472375455478617E-2,1.7062115795260511,null,2,"(2-3)",null,3.7701018173974597E-4,null,1,3.5546009259484375E-2,2.5650276168716637,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,5.7220599999999996E-2,null,2.1473600395362378,2.2250629521929737,2.3055775696985363,2.3890056344958612,2.4754525706108561,2.5650276168716637,2.6578439649485048,2.7540189023885389,2.8536739608264861,2.9569350695582992,3.0639327146719477,3.1748021039363992,3.2896833376571633,3.4087215857142983,3.5320672710065941,3.6598762595337413,3.7923100573566857,3.9295360146850564,4.0717275373495623,4.2190643059265867,4.3717325027918719,4.5299250473902219,4.6938418400185062,4.8636900144300315,5.0396841995794928,5.2220467908392383,null,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.7701018216735921E-4,3.9249118137175075E-4,4.2566652223958545E-4,4.6204249899499416E-4,5.0194610397805216E-4,5.457389012087806E-4,5.9382076077359311E-4,6.4663400223986703E-4,7.0466799231176441E-4,null,43.047472500129096,43.047472500129096,43.047472500129096,0,0.5,3.7701018173974597E-4]
[null,24045,9000,181916240,187083104,"WP041",3004,"MELBOURNE",66.371899999999997,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2021,null,"Cbd",2.1779500000000001,60,1,1.05,57.142857142857139,3,4.1963167273971487E-2,0.56707841954722293,null,0.56707841954722293,"(0-1)",null,4.3730548231602325E-4,null,1,4.1963167273971508E-2,0.7607005394571773,"(0-1)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,6.6371899999999998E-2,null,0.61672544112318628,0.64315586783235235,0.67071899867442475,0.69946337689340077,0.72943962610578594,0.7607005394571773,0.79330117259974631,0.82729894065437271,0.862753719328192,0.89972795036564579,0.93828675151874685,0.97849803123023915,1.0204326082316253,1.0641643362666977,1.1097702341602262,1.1573306214608812,1.206929259897277,1.2586535008962652,1.3125944394232836,1.3688470744156946,1.4275104760916664,1.4886879604292576,1.552487271122984,1.6190207693383321,1.6884056315984044,1.7607640561512055,null,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,4.3730548281202487E-4,null,49.932061880359839,49.932061880359839,49.932061880359839,0,0.5,4.3730548231602325E-4]
[null,24046,9000,181916334,187083104,"WP041",3004,"MELBOURNE",75.153999999999996,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2021,null,"Cbd",2.1779500000000001,60,1,1.05,57.142857142857139,3,4.1963167273971487E-2,0.56707841954722293,null,0.56707841954722293,"(0-1)",null,4.9516822959683865E-4,null,1,4.1963167273971508E-2,0.7607005394571773,"(0-1)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,7.5153999999999999E-2,null,0.61672544112318628,0.64315586783235235,0.67071899867442475,0.69946337689340077,0.72943962610578594,0.7607005394571773,0.79330117259974631,0.82729894065437271,0.862753719328192,0.89972795036564579,0.93828675151874685,0.97849803123023915,1.0204326082316253,1.0641643362666977,1.1097702341602262,1.1573306214608812,1.206929259897277,1.2586535008962652,1.3125944394232836,1.3688470744156946,1.4275104760916664,1.4886879604292576,1.552487271122984,1.6190207693383321,1.6884056315984044,1.7607640561512055,null,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,4.9516823015846947E-4,null,56.538899422143466,56.538899422143466,56.538899422143466,0,0.5,4.9516822959683865E-4]
[null,24047,9000,10465540,10430740,"WP041",3004,"MELBOURNE",1.29966,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1953,null,"Cbd",2.1779500000000001,80,1,1.05,76.19047619047619,71,3.1472375455478617E-2,4.6710854579368295,null,5.1381940037305132,"(5-6)",null,1.5389485056192113E-5,null,1.4483134291043589,2.2657231297250231E-2,6.021294537555546,"(6-7)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.29966E-3,null,5.3763844835330934,5.4995889356638052,5.6256167232667691,5.7545325454908491,5.8864025841212788,6.021294537555546,6.1592776555578626,6.3004227748100607,6.4448023552771589,6.5924905174063015,6.7435630801781148,6.8980976000300602,7.0561734106717466,7.2178716638126401,7.383275370823088,7.5524694453500363,7.7255407469093358,7.9025781254769791,8.0836724671022093,8.2689167405658832,8.4584060451080312,8.6522376592491774,8.8505110907304001,9.0533281275978315,9.2607928904578092,9.4730118859294734,null,1.7182286567247534E-5,1.8163379247721317E-5,1.9205865853238398E-5,2.0313756419573134E-5,2.1491329770503332E-5,2.2743151831910213E-5,2.4074095207137018E-5,2.5489360101084279E-5,2.6994496686614736E-5,2.8595429013364208E-5,3.0298480566031183E-5,3.2110401586684848E-5,3.4038398283618964E-5,3.609016405782552E-5,3.8273912887306483E-5,4.0598415019226728E-5,4.3073035130379663E-5,4.5707773127637737E-5,4.8513307772046863E-5,5.1501043323046445E-5,5.4683159413018367E-5,5.8072664377052236E-5,6.1683452278522263E-5,6.5530363887882857E-5,6.9629251890077637E-5,7.3997050615201717E-5,null,1.7571897705534474,2.5968402164157216,0.97774364668524594,1.6190965697304756,0.5,8.5630883423081587E-6]
[null,24048,9000,10487876,10430746,"WP041",3004,"MELBOURNE",39.752400000000002,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1984,null,"Cbd",2.1779500000000001,80,1,1.05,76.19047619047619,40,3.1472375455478617E-2,1.7607640561512046,null,2,"(2-3)",null,2.6191720374464926E-4,null,1,3.4657359027997263E-2,2.549121254638524,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,3.97524E-2,null,2.1435469250725863,2.2191389441356901,2.2973967099940702,2.3784142300054421,2.4622888266898326,2.549121254638524,2.6390158215457884,2.7320805135087909,2.8284271247461898,2.9281713918912509,3.031433133020796,3.1383363915870026,3.2490095854249419,3.363585661014858,3.4822022531844965,3.6050018504433208,3.7321319661472296,3.863745315699382,4,4.1410596953655103,4.2870938501451725,4.4382778882713803,4.5947934199881395,4.7568284600108841,4.9245776533796644,5.098242509277048,null,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.6191720404172153E-4,2.8335607425010456E-4,3.0680363484471252E-4,3.3245937105485894E-4,3.6054328144557551E-4,3.9129803383207673E-4,4.249913510011466E-4,4.6191865096472848E-4,null,29.906018913016151,29.906018913016151,29.906018913016151,0,0.5,2.6191720374464926E-4]
[null,24049,9000,10479657,10430741,"WP041",3004,"MELBOURNE",58.482300000000002,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1953,null,"Cbd",2.1779500000000001,80,1,1.05,76.19047619047619,71,3.1472375455478617E-2,4.6710854579368295,null,5.1381940037305132,"(5-6)",null,6.9249840873901176E-4,null,1.4483134291043589,2.2657231297250231E-2,6.021294537555546,"(6-7)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,5.8482300000000001E-2,null,5.3763844835330934,5.4995889356638052,5.6256167232667691,5.7545325454908491,5.8864025841212788,6.021294537555546,6.1592776555578626,6.3004227748100607,6.4448023552771589,6.5924905174063015,6.7435630801781148,6.8980976000300602,7.0561734106717466,7.2178716638126401,7.383275370823088,7.5524694453500363,7.7255407469093358,7.9025781254769791,8.0836724671022093,8.2689167405658832,8.4584060451080312,8.6522376592491774,8.8505110907304001,9.0533281275978315,9.2607928904578092,9.4730118859294734,null,7.7317116608323756E-4,8.1731852498269743E-4,8.6422849713682344E-4,9.1408152675038243E-4,9.6707015299194181E-4,1.0233998340945499E-3,1.083289828210724E-3,1.1469741349580975E-3,1.214702501866341E-3,1.2867415002294983E-3,1.363375675181821E-3,1.4449087751511774E-3,1.5316650662035372E-3,1.6239907371766228E-3,1.7222554019122877E-3,1.8268537053374905E-3,1.938207040614778E-3,2.0567653850872137E-3,2.1830092632820711E-3,2.3174518458145971E-3,2.4606411936506194E-3,2.6131626578475005E-3,2.7756414455997898E-3,2.9487453641724236E-3,3.1331877551137128E-3,3.3297306320063795E-3,null,79.070294783587926,116.85301431796714,43.996658563424717,72.85635575454242,0.5,3.8532316248970385E-4]
[null,24050,9000,10496391,10430738,"WP041",3004,"MELBOURNE",1.6127100000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1953,null,"Cbd",2.1779500000000001,80,1,0.95,84.21052631578948,71,2.8475006364480651E-2,3.7756715892621742,null,5.6635073838932612,"(5-6)",null,2.4230608176443082E-5,null,1.5,2.2790521690012121E-2,6.6430887681676882,"(6-7)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.6127100000000001E-3,null,5.9276297179339856,6.0642746821128446,6.2040696146810843,6.3470871293710411,6.4934015138220476,6.6430887681676882,6.7962266445125756,6.9528946873191542,7.1131742747255098,7.2771486608156417,7.4449030188641689,7.6165244855779068,7.7921022063573258,7.9717273816013723,8.1554933140797274,8.3434954573971023,8.5358314655747307,8.7326012437748393,8.9339070001944183,9.1398532991552628,9.3505471154178608,9.5660978897473239,9.7866175857602489,10.012220748082019,10.243024561844756,10.479148913556841,null,2.7136365553200905E-5,2.8728897679315667E-5,3.0422772107453437E-5,3.2224693116342405E-5,3.4141819056910806E-5,3.6181793568225352E-5,3.835277896042891E-5,4.0663491916082663E-5,4.3123241671942346E-5,4.5741970854569035E-5,4.8530299155347519E-5,5.1499570043513189E-5,5.466190072973457E-5,5.8030235607725927E-5,6.1618403417342723E-5,6.5441178389717087E-5,6.9514345653298138E-5,7.3854771199260188E-5,7.8480476725720241E-5,8.3410719702661944E-5,8.8666079023502742E-5,9.4268546634971391E-5,1.0024162556450997E-4,1.0661043479390127E-4,1.1340182145938601E-4,1.2064448089232704E-4,null,2.7666797600094433,4.1312803666987463,1.2132534327791598,2.9180269339195863,0.5,1.0625685333490135E-5]
[null,24051,9000,181915673,181915670,"WP041",3004,"MELBOURNE",1.1765866666666669,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2021,null,"Cbd",2.1779500000000001,60,1,1,60,3,3.9964921213306179E-2,0.56368910207891654,null,0.56368910207891654,"(0-1)",null,7.7521933190592534E-6,null,1,3.9964921213306193E-2,0.74565073770655454,"(0-1)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.1765866666666668E-3,null,0.61059427515599696,0.63549080760507037,0.6614024778522003,0.68837067739442159,0.71643848543661526,0.74565073770655454,0.77605409807583403,0.80769713310108915,0.84063038960457892,0.87490647541806077,0.91058014341893612,0.94770837899290972,0.98635049106287265,1.0265682068294224,1.0684257703743576,1.1119900452846581,1.1573306214608812,1.2045199262805926,1.2536333402944053,1.3047493176394371,1.3579495113625402,1.4133189038534923,1.4709459425965068,1.5309226814569075,1.5933449277286673,1.6583123951777008,null,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,7.752193327851962E-6,null,0.88515468515450546,0.88515468515450546,0.88515468515450546,0,0.5,7.7521933190592534E-6]
[null,24052,9000,181668247,10430729,"WP041",3004,"MELBOURNE",1.0410433333333331,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2020,null,"Cbd",2.1779500000000001,60,1,0.95,63.15789473684211,4,3.7966675152640864E-2,0.58200253246287648,null,0.58200253246287648,"(0-1)",null,6.859137029303273E-6,null,1,3.7966675152640871E-2,0.7591819903235687,"(0-1)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.0410433333333331E-3,null,0.6279170987145738,0.65221536675357472,0.67745389558640312,0.70366907012571978,0.73089868325724772,0.7591819903235687,0.78855976571625552,0.81907436165793268,0.85076976925900005,0.88369168193704783,0.91788756129038651,0.95340670552066153,0.99030032050319039,1.0286215936074812,1.0684257703743574,1.1097702341602258,1.1527145888633099,1.1973207448511076,1.2436530082129515,1.2917781734663421,1.3417656198506998,1.3936874113473645,1.4476184005700246,1.5036363366753598,1.5618219774494568,1.6222592057315937,null,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,6.8591370370830572E-6,null,0.78318445215725441,0.78318445215725441,0.78318445215725441,0,0.5,6.859137029303273E-6]
[null,24053,9000,10481633,10430745,"WP041",3004,"MELBOURNE",91.8643,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1978,null,"Cbd",2.1779500000000001,80,1,1.05,76.19047619047619,46,3.1472375455478617E-2,2.1267225598238864,null,2.3393948158062754,"(2-3)",null,6.0526762107343405E-4,null,1.0484849736866109,3.1993148903280068E-2,2.9266087003357466,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,9.1864299999999996E-2,null,2.4939768576456802,2.5750571213191855,2.6587733393469626,2.7452112077423569,2.8344592085330822,2.9266087003357466,3.0217540118750041,3.1199925385430425,3.2214248420982736,3.3261547536052611,3.4342894797212766,3.5459397124382739,3.6612197423926229,3.7802475758585938,3.9031450555453469,4.030037985321087,4.1610562589920512,4.2963339932681626,4.4360096650514471,4.580226253187762,4.7291313848269327,4.8828774865411164,5.0416219403561016,5.2055272448552312,5.3747611815209098,5.549496986483919,null,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.0526762175994208E-4,6.1559127869006546E-4,6.6205472933458364E-4,7.1252572096669085E-4,7.6737041388310365E-4,8.2698959835591666E-4,8.9182204140173514E-4,9.6234816156513098E-4,1.0390940641640516E-3,1.1226359726743559E-3,1.213605095483024E-3,1.3126929711469628E-3,null,69.110179340894874,69.110179340894874,69.110179340894874,0,0.5,6.0526762107343405E-4]
[null,24054,9000,10478259,10430739,"WP041",3004,"MELBOURNE",13.762600000000001,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1993,null,"Cbd",2.1779500000000001,80,1,1.05,76.19047619047619,31,3.1472375455478617E-2,1.3264370775909637,null,2,"(2-3)",null,9.0677838526884158E-5,null,1,4.4719172939351307E-2,2.7351366310527845,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.3762600000000002E-2,null,2.1871198175172215,2.2871458794318933,2.3917465480882822,2.5011310392291737,2.615518136901144,2.7351366310527845,2.8602257751461067,2.991035764696417,3.1278282376978033,3.2708767979351552,3.4204675622294163,3.5768997327106251,3.7404861952633879,3.9115541453417304,4.0904457424050733,4.2775187942842692,4.4731474728465397,4.677723062390748,4.8916547422698722,5.1153704053060753,5.3493175136352678,5.5939639936930092,5.8497991721318225,6.117334754541881,6.3971058489326715,6.6896720360226976,null,9.0677838629732986E-5,9.0677838629732986E-5,9.0677838629732986E-5,9.0677838629732986E-5,9.0677838629732986E-5,9.0677838629732986E-5,9.0677838629732986E-5,9.0677838629732986E-5,9.0677838629732986E-5,9.0677838629732986E-5,9.0677838629732986E-5,9.0677838629732986E-5,9.0677838629732986E-5,9.0677838629732986E-5,9.5390192045157561E-5,1.0567186147961538E-4,1.1721923976244472E-4,1.3019738510766776E-4,1.4479363305648773E-4,1.6122066832268244E-4,1.7972002611902686E-4,2.0056608355895972E-4,2.2407061032811711E-4,2.5058795764628571E-4,2.8052097576687434E-4,3.143277630882968E-4,null,10.353703823977323,10.353703823977323,10.353703823977323,0,0.5,9.0677838526884158E-5]
[null,24055,9000,181915893,10430742,"WP041",3004,"MELBOURNE",1.7155233333333333,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2020,null,"Cbd",2.1779500000000001,60,1,0.95,63.15789473684211,4,3.7966675152640864E-2,0.58200253246287648,null,0.58200253246287648,"(0-1)",null,1.1303093006343427E-5,null,1,3.7966675152640871E-2,0.7591819903235687,"(0-1)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.7155233333333332E-3,null,0.6279170987145738,0.65221536675357472,0.67745389558640312,0.70366907012571978,0.73089868325724772,0.7591819903235687,0.78855976571625552,0.81907436165793268,0.85076976925900005,0.88369168193704783,0.91788756129038651,0.95340670552066153,0.99030032050319039,1.0286215936074812,1.0684257703743574,1.1097702341602258,1.1527145888633099,1.1973207448511076,1.2436530082129515,1.2917781734663421,1.3417656198506998,1.3936874113473645,1.4476184005700246,1.5036363366753598,1.5618219774494568,1.6222592057315937,null,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,1.1303093019163647E-5,null,1.2906006493290259,1.2906006493290259,1.2906006493290259,0,0.5,1.1303093006343427E-5]
[null,24056,9000,10465461,10430733,"WP041",3004,"MELBOURNE",58.768500000000003,3,"PVC","c (Cu)","0.25in(159mm)","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1986,null,"Cbd",2.1779500000000001,80,1,1.05,76.19047619047619,38,3.1472375455478617E-2,1.65334926274687,null,2,"(2-3)",null,3.8720885250368331E-4,null,1,3.6481430555786593E-2,2.5818783958948099,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,5.8768500000000001E-2,null,2.1513811724403649,2.2313158355230871,2.3142204745654396,2.4002054391562062,2.4893851789280466,2.5818783958948099,2.6778082024489445,2.7773022852293123,2.880493075077518,2.9875179233089715,3.0985192845333112,3.2136449062675294,3.3330480255941781,3.4568875731264224,3.5853283845514232,3.7185414200336249,3.8567039917699799,4,4.1486201777847675,4.3027623448807297,4.4626316710461751,4.6284409491308791,4.8004108783124115,4.9787703578560931,5.163756791789619,5.355616404897888,null,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,3.8720885294286412E-4,4.206512278995242E-4,4.5740067908448814E-4,4.9780388851754264E-4,5.422451711440499E-4,5.9115065007588812E-4,6.4499290165232338E-4,7.042961236818435E-4,7.6964188632411377E-4,null,44.211968899729065,44.211968899729065,44.211968899729065,0,0.5,3.8720885250368331E-4]
[null,24057,9000,138231929,0,"WP041",3004,"MELBOURNE",63.6404,3,"c.x.hc","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2016,null,"Cbd",2.1779500000000001,60,1,1.05,57.142857142857139,8,4.1963167273971487E-2,0.69946337689340055,null,0.69946337689340055,"(0-1)",null,4.1930840938386049E-4,null,1,4.196316727397148E-2,0.93828675151874641,"(0-1)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,6.36404E-2,null,0.76070053945717719,0.7933011725997462,0.82729894065437237,0.86275371932819178,0.89972795036564557,0.93828675151874641,0.9784980312302386,1.0204326082316248,1.064164336266697,1.1097702341602258,1.1573306214608805,1.2069292598972763,1.2586535008962645,1.3125944394232827,1.3688470744156935,1.4275104760916655,1.4886879604292567,1.5524872711229825,1.6190207693383309,1.6884056315984031,1.7607640561512039,1.8362234781810192,1.914916794242906,1.9969825963155647,2.0825654158847939,2.1718159784874036,null,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,4.1930840985944935E-4,null,47.877134614058846,47.877134614058846,47.877134614058846,0,0.5,4.1930840938386049E-4]
[null,24058,9000,43019704,10432340,"WP042",3004,"MELBOURNE",1.9152,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2009,null,"Cbd",0.89672600000000002,60,1,1,60,15,3.9964921213306179E-2,0.91058014341893601,null,0.91058014341893601,"(0-1)",null,1.2618705502353373E-5,null,1,3.9964921213306179E-2,1.2045199262805923,"(1-2)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.9151999999999999E-3,null,0.98635049106287231,1.0265682068294222,1.0684257703743574,1.1119900452846578,1.1573306214608809,1.2045199262805923,1.2536333402944051,1.3047493176394367,1.3579495113625397,1.4133189038534919,1.4709459425965061,1.5309226814569068,1.5933449277286669,1.6583123951777001,1.725928863325382,1.7963023432267367,1.8695452500081104,1.9457745824399391,2.0251121098314657,2.10768456654595,2.1936238544470958,2.2830672536000778,2.3761576415637542,2.473043721624351,2.5738802603352116,2.6788283347420569,null,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,1.2618705516665787E-5,null,1.4408188542631017,1.4408188542631017,1.4408188542631017,0,0.5,1.2618705502353373E-5]
[null,24059,9000,75159837,75159653,"WP042",3004,"MELBOURNE",3.9262666666666672,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2013,null,"Cbd",0.89672600000000002,60,1,1,60,11,3.9964921213306179E-2,0.77605409807583403,null,0.77605409807583403,"(0-1)",null,2.5869049076009457E-5,null,1,3.9964921213306186E-2,1.0265682068294222,"(1-2)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,3.9262666666666675E-3,null,0.84063038960457881,0.87490647541806066,0.91058014341893612,0.94770837899290972,0.98635049106287254,1.0265682068294222,1.0684257703743576,1.1119900452846581,1.1573306214608809,1.2045199262805923,1.2536333402944051,1.3047493176394367,1.3579495113625399,1.4133189038534921,1.4709459425965064,1.530922681456907,1.5933449277286669,1.6583123951777006,1.7259288633253822,1.7963023432267369,1.8695452500081107,1.9457745824399397,2.0251121098314662,2.1076845665459505,2.1936238544470963,2.2830672536000787,null,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,2.5869049105350705E-5,null,2.9537588973465305,2.9537588973465305,2.9537588973465305,0,0.5,2.5869049076009457E-5]
[null,24060,9000,10464594,10432341,"WP042",3004,"MELBOURNE",92.68559999999998,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1972,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,52,3.1472375455478617E-2,2.5687421495588829,null,2.8256163645147714,"(2-3)",null,6.1067893207441702E-4,null,1.1179451949306816,2.9791499332580261E-2,3.4808169370326993,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,9.2685599999999979E-2,null,2.9990918362669308,3.0897834913390922,3.1832176353875061,3.279477200472225,3.3786476264944088,3.4808169370326993,3.5860758174728686,3.6945176955000818,3.8062388240252267,3.9213383666189077,4.039918485528939,4.1620844323594612,4.2879446414921709,4.4176108263325746,4.5511980784667037,4.6888249698163067,4.8306136578831662,4.9766899941759979,5.1271836359161229,5.2822281611211022,5.4419611871684639,5.6065244929447555,5.7760641446883554,5.9507306256377346,6.1306789696002344,6.3160688985599354,null,6.1067893276706261E-4,6.1067893276706261E-4,6.1067893276706261E-4,6.1067893276706261E-4,6.1067893276706261E-4,6.1067893276706261E-4,6.1067893276706261E-4,6.1067893276706261E-4,6.1067893276706261E-4,6.1067893276706261E-4,6.2454787136130704E-4,6.6835103321689958E-4,7.1566227237563988E-4,7.6677912279996571E-4,8.2202523586509448E-4,8.8175272289334357E-4,9.4634471075787584E-4,1.0162181301161431E-3,1.0918267576399856E-3,1.173664535583717E-3,1.2622691941889857E-3,1.3582262047828514E-3,1.4621730940020188E-3,1.5748041523918257E-3,1.6968755737056208E-3,1.8292110645930669E-3,null,69.72804928920641,69.72804928920641,69.72804928920641,0,0.5,6.1067893207441702E-4]
[null,24061,9000,10497049,10432334,"WP042",3004,"MELBOURNE",4.3881899999999998,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1953,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,71,3.1472375455478617E-2,4.6710854579368295,null,7.0066281869052442,"(7-8)",null,1.1285970000716009E-4,null,1.5,2.478876775067743E-2,8.3342869124033836,"(8-9)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,4.3881900000000001E-3,null,7.3627545364122033,7.5475491007257025,7.7369817431974424,7.9311688729278833,8.1302298207187214,8.3342869124033836,8.5434655440180389,8.7578942588592543,8.9777048264757386,9.2030323236426081,9.4340152173680476,9.6707954499832685,9.9135185263681382,10.162333603366035,10.417393581442877,10.678855198646682,10.94687912692536,11.221630070861959,11.503276868887999,11.791992597037151,12.087954675302949,12.391344976665955,12.702349938857333,13.021160678927526,13.347973110690464,13.682988065115433,null,1.2829784438822813E-4,1.3684437700200094E-4,1.4599654276622938E-4,1.557986172008808E-4,1.6629817475136006E-4,1.7754633758323499E-4,1.8959804328936086E-4,2.0251233295458175E-4,2.1635266113401484E-4,2.3118722942023977E-4,2.4708934540324309E-4,2.6413780896532806E-4,2.8241732800224567E-4,3.0201896582226909E-4,3.2304062264776253E-4,3.4558755382990935E-4,3.6977292758768731E-4,3.9571842529802551E-4,4.2355488759651845E-4,4.5342300979841712E-4,4.8547409041918376E-4,5.1987083686424996E-4,5.5678823267028095E-4,5.9641447101698591E-4,6.3895195959117455E-4,6.846184022753104E-4,null,12.886455241107509,20.272452697896007,3.3012671721432754,16.97118552575273,0.5,2.891252991769635E-5]
[null,24062,9000,10464656,10432508,"WP042",3004,"MELBOURNE",107.333,3,"xlpe","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2005,null,"Cbd",0.89672600000000002,55,1,1.05,52.38095238095238,19,4.5778000662514348E-2,1.1931952968556025,null,2,"(2-3)",null,7.0718646495618971E-4,null,1,7.2962861111573185E-2,3.3330480255941781,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,0.107333,null,2.3142204745654396,2.4893851789280466,2.6778082024489445,2.880493075077518,3.0985192845333112,3.3330480255941781,3.5853283845514232,3.8567039917699799,4.1486201777847675,4.4626316710461751,4.8004108783124115,5.163756791789619,5.5546045704586247,5.975035846617943,6.4272898125350588,6.9137751462528438,7.4370828400672488,8,8.6055246897614595,9.2568818982617564,9.9575407157121862,10.711232809795776,11.52197230031007,12.394077138133243,13.332192102376709,14.341313538205691,null,7.0718646575829635E-4,7.0718646575829635E-4,7.0718646575829635E-4,7.0718646575829635E-4,7.0718646575829635E-4,7.0718646575829635E-4,7.0718646575829635E-4,7.0718646575829635E-4,7.6826460168525029E-4,9.0917387318467213E-4,1.0796595578344741E-3,1.2863050076681096E-3,1.5372105781516193E-3,1.8423507436398209E-3,2.2140164341274042E-3,2.6673631104339296E-3,3.2210900628728907E-3,3.8982825937538697E-3,4.7274564209018608E-3,5.7438531836710681E-3,6.9910477999075085E-3,8.5229431783206983E-3,1.0406246140371389E-2,1.2723541225730585E-2,1.5577107436370181E-2,1.9093658273573847E-2,null,80.747394572170791,80.747394572170791,80.747394572170791,0,0.5,7.0718646495618971E-4]
[null,24063,9000,75160057,10432508,"WP042",3004,"MELBOURNE",13.355,3,"unknown","a (Al)","240mm","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2013,null,"Cbd",0.89672600000000002,50,1,1,50,11,4.7957905455967412E-2,0.84737645976290277,null,5.5,"(5-6)",null,1.866768850834293E-4,null,1.5,6.3943873941289878E-2,8.6051013689078744,"(8-9)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.3355000000000001E-2,null,6.2503398615694783,6.6630658339761002,7.1030451609317034,7.572077451338636,8.0720811468908416,8.6051013689078744,9.173318283315508,9.7790560179874504,10.424792168922004,11.113167934135973,11.846998916725555,12.629286641281059,13.463230830760029,14.352242494033801,15,15,15,15,15,15,15,15,15,15,15,15,null,2.5669763970720356E-4,3.0192984432776102E-4,3.5579620644975233E-4,4.2000973757188643E-4,4.9663123809026862E-4,5.8814093271232102E-4,6.9752499783236896E-4,8.2838009529254976E-4,9.8503968082909628E-4,1.1727266470106818E-3,1.397737818628891E-3,1.6676669784417863E-3,1.9916745054579955E-3,2.3808134081232256E-3,2.6943337856460696E-3,2.6943337856460696E-3,2.6943337856460696E-3,2.6943337856460696E-3,2.6943337856460696E-3,2.6943337856460696E-3,2.6943337856460696E-3,2.6943337856460696E-3,2.6943337856460696E-3,2.6943337856460696E-3,2.6943337856460696E-3,2.6943337856460696E-3,null,21.314989531465745,67.154633547523019,10.047063386948476,57.107570160574539,0.5,8.7992278604808529E-5]
[null,24064,9000,43019752,10432508,"WP042",3004,"MELBOURNE",4.1158799999999998,3,"xlpe","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2005,null,"Cbd",0.89672600000000002,55,1,1.05,52.38095238095238,19,4.5778000662514348E-2,1.1931952968556025,null,2,"(2-3)",null,2.7118357144437241E-5,null,1,7.2962861111573185E-2,3.3330480255941781,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,4.1158799999999997E-3,null,2.3142204745654396,2.4893851789280466,2.6778082024489445,2.880493075077518,3.0985192845333112,3.3330480255941781,3.5853283845514232,3.8567039917699799,4.1486201777847675,4.4626316710461751,4.8004108783124115,5.163756791789619,5.5546045704586247,5.975035846617943,6.4272898125350588,6.9137751462528438,7.4370828400672488,8,8.6055246897614595,9.2568818982617564,9.9575407157121862,10.711232809795776,11.52197230031007,12.394077138133243,13.332192102376709,14.341313538205691,null,2.7118357175195477E-5,2.7118357175195477E-5,2.7118357175195477E-5,2.7118357175195477E-5,2.7118357175195477E-5,2.7118357175195477E-5,2.7118357175195477E-5,2.7118357175195477E-5,2.946050989708932E-5,3.4863933377091188E-5,4.1401518460303497E-5,4.9325715809313251E-5,5.8947148355144152E-5,7.0648305541932716E-5,8.4900505537870914E-5,1.0228491217959809E-4,1.2351858392085633E-4,1.4948676885934126E-4,1.8128295429794704E-4,2.2025854528996745E-4,2.6808450167873174E-4,3.2682782898816383E-4,3.9904652217148304E-4,4.8790743629787672E-4,5.9733264657847349E-4,7.3218121374635128E-4,null,3.0964063836071509,3.0964063836071509,3.0964063836071509,0,0.5,2.7118357144437241E-5]
[null,24065,9000,10584247,10432508,"WP042",3004,"MELBOURNE",25.088800000000003,3,"xlpe","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2005,null,"Cbd",0.89672600000000002,55,1,1.05,52.38095238095238,19,4.5778000662514348E-2,1.1931952968556025,null,2,"(2-3)",null,1.6530293369227409E-4,null,1,7.2962861111573185E-2,3.3330480255941781,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,2.5088800000000001E-2,null,2.3142204745654396,2.4893851789280466,2.6778082024489445,2.880493075077518,3.0985192845333112,3.3330480255941781,3.5853283845514232,3.8567039917699799,4.1486201777847675,4.4626316710461751,4.8004108783124115,5.163756791789619,5.5546045704586247,5.975035846617943,6.4272898125350588,6.9137751462528438,7.4370828400672488,8,8.6055246897614595,9.2568818982617564,9.9575407157121862,10.711232809795776,11.52197230031007,12.394077138133243,13.332192102376709,14.341313538205691,null,1.6530293387976433E-4,1.6530293387976433E-4,1.6530293387976433E-4,1.6530293387976433E-4,1.6530293387976433E-4,1.6530293387976433E-4,1.6530293387976433E-4,1.6530293387976433E-4,1.7957978383871604E-4,2.1251694697395587E-4,2.5236751711586893E-4,3.0067033509157179E-4,3.5931883719946662E-4,4.3064452998640436E-4,5.1752038527326744E-4,6.2348895125501741E-4,7.529211367371208E-4,9.1121306902976803E-4,1.1050302204608333E-3,1.3426102294213963E-3,1.634138615731597E-3,1.9922150392912927E-3,2.4324320401605259E-3,2.9740935323163383E-3,3.6411069573160561E-3,4.4630912551968131E-3,null,18.874486252525124,18.874486252525124,18.874486252525124,0,0.5,1.6530293369227409E-4]
[null,24066,9000,10464608,10432341,"WP042",3004,"MELBOURNE",25.313400000000001,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1972,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,52,3.1472375455478617E-2,2.5687421495588829,null,2.8256163645147714,"(2-3)",null,1.6678275890939429E-4,null,1.1179451949306816,2.9791499332580261E-2,3.4808169370326993,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,2.53134E-2,null,2.9990918362669308,3.0897834913390922,3.1832176353875061,3.279477200472225,3.3786476264944088,3.4808169370326993,3.5860758174728686,3.6945176955000818,3.8062388240252267,3.9213383666189077,4.039918485528939,4.1620844323594612,4.2879446414921709,4.4176108263325746,4.5511980784667037,4.6888249698163067,4.8306136578831662,4.9766899941759979,5.1271836359161229,5.2822281611211022,5.4419611871684639,5.6065244929447555,5.7760641446883554,5.9507306256377346,6.1306789696002344,6.3160688985599354,null,1.6678275909856293E-4,1.6678275909856293E-4,1.6678275909856293E-4,1.6678275909856293E-4,1.6678275909856293E-4,1.6678275909856293E-4,1.6678275909856293E-4,1.6678275909856293E-4,1.6678275909856293E-4,1.6678275909856293E-4,1.7057051027254841E-4,1.8253360871842736E-4,1.9545479951096532E-4,2.0941534226551542E-4,2.2450362953411844E-4,2.4081582657595538E-4,2.584565693192731E-4,2.7753972585689671E-4,2.9818922731086618E-4,3.205399744409581E-4,3.4473882696107571E-4,3.7094568317139057E-4,3.9933465821778908E-4,4.3009537005915972E-4,4.6343434306343024E-4,4.9957654007170627E-4,null,19.043454461937973,19.043454461937973,19.043454461937973,0,0.5,1.6678275890939429E-4]
[null,24067,9000,182425258,10432341,"WP042",3004,"MELBOURNE",0.200382,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2020,null,"Cbd",0.89672600000000002,60,1,1.05,57.142857142857139,4,4.1963167273971487E-2,0.59138117018273439,null,0.59138117018273439,"(0-1)",null,1.3202597357835074E-6,null,1,4.1963167273971473E-2,0.79330117259974609,"(0-1)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,2.0038200000000001E-4,null,0.64315586783235235,0.67071899867442442,0.69946337689340055,0.72943962610578583,0.76070053945717708,0.79330117259974609,0.82729894065437237,0.86275371932819178,0.89972795036564546,0.93828675151874641,0.97849803123023849,1.0204326082316248,1.064164336266697,1.1097702341602256,1.1573306214608805,1.2069292598972758,1.2586535008962643,1.3125944394232827,1.3688470744156935,1.4275104760916655,1.4886879604292564,1.5524872711229825,1.6190207693383305,1.6884056315984026,1.7607640561512037,1.8362234781810185,null,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,1.3202597372809753E-6,null,0.15074883231774688,0.15074883231774688,0.15074883231774688,0,0.5,1.3202597357835074E-6]
[null,24068,9000,84851614,10432340,"WP042",3004,"MELBOURNE",17.3748,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1972,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,52,3.1472375455478617E-2,2.5687421495588829,null,2.8256163645147714,"(2-3)",null,1.1447759208557299E-4,null,1.1179451949306816,2.9791499332580261E-2,3.4808169370326993,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.7374799999999999E-2,null,2.9990918362669308,3.0897834913390922,3.1832176353875061,3.279477200472225,3.3786476264944088,3.4808169370326993,3.5860758174728686,3.6945176955000818,3.8062388240252267,3.9213383666189077,4.039918485528939,4.1620844323594612,4.2879446414921709,4.4176108263325746,4.5511980784667037,4.6888249698163067,4.8306136578831662,4.9766899941759979,5.1271836359161229,5.2822281611211022,5.4419611871684639,5.6065244929447555,5.7760641446883554,5.9507306256377346,6.1306789696002344,6.3160688985599354,null,1.1447759221541601E-4,1.1447759221541601E-4,1.1447759221541601E-4,1.1447759221541601E-4,1.1447759221541601E-4,1.1447759221541601E-4,1.1447759221541601E-4,1.1447759221541601E-4,1.1447759221541601E-4,1.1447759221541601E-4,1.1707745707346598E-4,1.2528877767352197E-4,1.3415772083335783E-4,1.4374006213289708E-4,1.5409647311026575E-4,1.6529296039219976E-4,1.7740134476634928E-4,1.9049978386223931E-4,2.0467334244632634E-4,2.2001461470670707E-4,2.3662440330746951E-4,2.5461246043464238E-4,2.7409829653868864E-4,2.9521206300630839E-4,3.1809551557113966E-4,3.4290306590335095E-4,null,13.071188089520961,13.071188089520961,13.071188089520961,0,0.5,1.1447759208557299E-4]
[null,24069,9000,10584233,10432340,"WP042",3004,"MELBOURNE",23.733899999999995,3,"xlpe","c (Cu)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1977,null,"Cbd",0.89672600000000002,50,1,1.05,47.61904761904762,47,5.0355800728765783E-2,5.3311952026776668,null,6.3974342432132003,"(6-7)",null,4.838273944252682E-4,null,1.5,3.6156655192141084E-2,8.2399444041627277,"(8-9)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,2.3733899999999995E-2,null,6.8771912556920292,7.1303974489433708,7.3929262528241262,7.6651209096058688,7.9473372991422471,8.2399444041627277,8.5433247926976374,8.8578751182652642,9.1840066384749672,9.5221457527243487,9.8727345596934981,10.236231435365223,10.61311163232693,11.003867901137809,11.409011134573644,11.829071035591602,12.264596809888312,12.71615788395675,13.184344649580693,13.669769235740189,14.173066308937228,14.694893902988005,15,15,15,15,null,5.818352187676398E-4,6.3861122841725275E-4,7.0131968342209468E-4,7.7060182466508014E-4,8.471696426608894E-4,9.3181378567121209E-4,1.0254123592564929E-3,1.1289407183101442E-3,1.2434823641168961E-3,1.3702410717837386E-3,1.5105543876594047E-3,1.665908652253475E-3,1.8379557218748633E-3,2.0285315819389936E-3,2.2396770668741354E-3,2.4736609260476139E-3,2.7330055024186971E-3,3.0205153210263302E-3,3.3393089182927761E-3,3.692854280865489E-3,4.0850083047713369E-3,4.5200607325126055E-3,4.7882477450501863E-3,4.7882477450501863E-3,4.7882477450501863E-3,4.7882477450501863E-3,null,55.243989327344799,106.39561001595547,17.855185153088463,88.540424862867013,0.5,1.5637588477563944E-4]
[null,24070,9000,84851540,10432337,"WP042",3004,"MELBOURNE",5.8271300000000004,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,2013,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,11,3.1472375455478617E-2,0.70683992683683439,null,2,"(2-3)",null,3.8393294378617596E-5,null,1,6.2944750910957234E-2,3.107319436295247,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,5.8271300000000007E-3,null,2.2683136781888917,2.4156814791785539,2.5726234713294094,2.7397616706841443,2.9177585044231433,3.107319436295247,3.3091957626174899,3.5241875899253525,3.7531470060749865,3.9969814573656106,4.2566573450667891,4.533203855604893,4.827717039589106,5.1413641558435996,5.4753882976627759,5.8311133196250609,6.2099490844919316,6.61339705098748,7.0430562246048183,7.5006294950244889,7.9879303852622607,8.5068902392955454,9.0595658766555243,9.6481477443228272,10.274968598235532,10.942512748817387,null,3.8393294422164122E-5,3.8393294422164122E-5,3.8393294422164122E-5,3.8393294422164122E-5,3.8393294422164122E-5,3.8393294422164122E-5,3.8393294422164122E-5,3.8393294422164122E-5,3.8393294422164122E-5,3.8393294422164122E-5,4.4240972897571496E-5,5.1202995401104989E-5,5.9411607328335766E-5,6.9103018394633695E-5,8.0559722560864818E-5,9.4119757733236736E-5,1.1018784280027818E-4,1.292487759324354E-4,1.5188355702971243E-4,1.7878879246204906E-4,2.1080005517839576E-4,2.4892001193538055E-4,2.9435229673070452E-4,3.4854231145467365E-4,4.1322637846085677E-4,4.9049096385495353E-4,null,4.3837921732676222,4.3837921732676222,4.3837921732676222,0,0.5,3.8393294378617596E-5]
[null,24071,9000,10461642,10432508,"WP042",3004,"MELBOURNE",79.548900000000003,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1972,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,52,3.1472375455478617E-2,2.5687421495588829,null,2.8256163645147714,"(2-3)",null,5.2412496978705009E-4,null,1.1179451949306816,2.9791499332580261E-2,3.4808169370326993,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,7.9548900000000006E-2,null,2.9990918362669308,3.0897834913390922,3.1832176353875061,3.279477200472225,3.3786476264944088,3.4808169370326993,3.5860758174728686,3.6945176955000818,3.8062388240252267,3.9213383666189077,4.039918485528939,4.1620844323594612,4.2879446414921709,4.4176108263325746,4.5511980784667037,4.6888249698163067,4.8306136578831662,4.9766899941759979,5.1271836359161229,5.2822281611211022,5.4419611871684639,5.6065244929447555,5.7760641446883554,5.9507306256377346,6.1306789696002344,6.3160688985599354,null,5.2412497038152421E-4,5.2412497038152421E-4,5.2412497038152421E-4,5.2412497038152421E-4,5.2412497038152421E-4,5.2412497038152421E-4,5.2412497038152421E-4,5.2412497038152421E-4,5.2412497038152421E-4,5.2412497038152421E-4,5.360282089573083E-4,5.7362297386290685E-4,6.1422860227459887E-4,6.5810045747885548E-4,7.0551631844977892E-4,7.5677839036668402E-4,8.1221549800192488E-4,8.7218547876688588E-4,9.3707779375466608E-4,1.0073163768125316E-3,1.0833627435288789E-3,1.165719384042943E-3,1.2549334657968145E-3,1.3516008747658983E-3,1.4563706263448809E-3,1.5699496799525218E-3,null,59.845214575965997,59.845214575965997,59.845214575965997,0,0.5,5.2412496978705009E-4]
[null,24072,9000,10464601,10432341,"WP042",3004,"MELBOURNE",65.775599999999997,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1972,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,52,3.1472375455478617E-2,2.5687421495588829,null,2.8256163645147714,"(2-3)",null,4.3337663201785425E-4,null,1.1179451949306816,2.9791499332580261E-2,3.4808169370326993,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,6.5775600000000004E-2,null,2.9990918362669308,3.0897834913390922,3.1832176353875061,3.279477200472225,3.3786476264944088,3.4808169370326993,3.5860758174728686,3.6945176955000818,3.8062388240252267,3.9213383666189077,4.039918485528939,4.1620844323594612,4.2879446414921709,4.4176108263325746,4.5511980784667037,4.6888249698163067,4.8306136578831662,4.9766899941759979,5.1271836359161229,5.2822281611211022,5.4419611871684639,5.6065244929447555,5.7760641446883554,5.9507306256377346,6.1306789696002344,6.3160688985599354,null,4.3337663250939969E-4,4.3337663250939969E-4,4.3337663250939969E-4,4.3337663250939969E-4,4.3337663250939969E-4,4.3337663250939969E-4,4.3337663250939969E-4,4.3337663250939969E-4,4.3337663250939969E-4,4.3337663250939969E-4,4.4321891391448939E-4,4.7430442507208793E-4,5.0787949112776046E-4,5.4415526111544225E-4,5.8336141864721305E-4,6.2574784432472175E-4,6.7158642935823631E-4,7.2117305427453027E-4,7.7482974787695892E-4,8.329070430222209E-4,8.9578654730936718E-4,9.6388374844975856E-4,1.0376510759151282E-3,1.1175812424590638E-3,1.2042108912908957E-3,1.2981245770675028E-3,null,49.483461064363027,49.483461064363027,49.483461064363027,0,0.5,4.3337663201785425E-4]
[null,24073,9000,75159666,75159653,"WP042",3004,"MELBOURNE",4.4866000000000001,1,"xlpe","a (Al)","185mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2013,null,"Cbd",0.89672600000000002,60,1,1,60,11,3.9964921213306179E-2,0.77605409807583403,null,0.77605409807583403,"(0-1)",null,2.9560925285536052E-5,null,1,3.9964921213306186E-2,1.0265682068294222,"(1-2)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,4.4866000000000003E-3,null,0.84063038960457881,0.87490647541806066,0.91058014341893612,0.94770837899290972,0.98635049106287254,1.0265682068294222,1.0684257703743576,1.1119900452846581,1.1573306214608809,1.2045199262805923,1.2536333402944051,1.3047493176394367,1.3579495113625399,1.4133189038534921,1.4709459425965064,1.530922681456907,1.5933449277286669,1.6583123951777006,1.7259288633253822,1.7963023432267369,1.8695452500081107,1.9457745824399397,2.0251121098314662,2.1076845665459505,2.1936238544470963,2.2830672536000787,null,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,2.9560925319064706E-5,null,3.3753017290814706,3.3753017290814706,3.3753017290814706,0,0.5,2.9560925285536052E-5]
[null,24074,9000,10464629,10432340,"WP042",3004,"MELBOURNE",78.804199999999994,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1972,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,52,3.1472375455478617E-2,2.5687421495588829,null,2.8256163645147714,"(2-3)",null,5.1921835429644711E-4,null,1.1179451949306816,2.9791499332580261E-2,3.4808169370326993,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,7.8804199999999991E-2,null,2.9990918362669308,3.0897834913390922,3.1832176353875061,3.279477200472225,3.3786476264944088,3.4808169370326993,3.5860758174728686,3.6945176955000818,3.8062388240252267,3.9213383666189077,4.039918485528939,4.1620844323594612,4.2879446414921709,4.4176108263325746,4.5511980784667037,4.6888249698163067,4.8306136578831662,4.9766899941759979,5.1271836359161229,5.2822281611211022,5.4419611871684639,5.6065244929447555,5.7760641446883554,5.9507306256377346,6.1306789696002344,6.3160688985599354,null,5.1921835488535602E-4,5.1921835488535602E-4,5.1921835488535602E-4,5.1921835488535602E-4,5.1921835488535602E-4,5.1921835488535602E-4,5.1921835488535602E-4,5.1921835488535602E-4,5.1921835488535602E-4,5.1921835488535602E-4,5.3101016084840279E-4,5.6825298095746488E-4,6.0847847826139563E-4,6.5193962545371728E-4,6.9891160107028586E-4,7.4969378118533653E-4,8.0461191226582993E-4,8.6402048181485132E-4,9.2830530497092279E-4,9.9788634690875771E-4,1.0732208027213256E-3,1.1548064584676453E-3,1.2431853592613513E-3,1.3389478126690222E-3,1.4427367583034743E-3,1.5552525373564497E-3,null,59.284971363366907,59.284971363366907,59.284971363366907,0,0.5,5.1921835429644711E-4]
[null,24075,9000,75159878,75159653,"WP042",3004,"MELBOURNE",32.218600000000002,3,"unknown","a (Al)","240mm","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2013,null,"Cbd",0.89672600000000002,50,1,1,50,11,4.7957905455967412E-2,0.84737645976290277,null,5.5,"(5-6)",null,4.5035326767120743E-4,null,1.5,6.3943873941289878E-2,8.6051013689078744,"(8-9)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,3.22186E-2,null,6.2503398615694783,6.6630658339761002,7.1030451609317034,7.572077451338636,8.0720811468908416,8.6051013689078744,9.173318283315508,9.7790560179874504,10.424792168922004,11.113167934135973,11.846998916725555,12.629286641281059,13.463230830760029,14.352242494033801,15,15,15,15,15,15,15,15,15,15,15,15,null,6.1927656867618935E-4,7.2839811924061413E-4,8.5834935657970717E-4,1.0132628776438472E-3,1.1981103113092571E-3,1.4188751370037575E-3,1.6827614298137001E-3,1.9984460455404378E-3,2.3763833366349922E-3,2.8291733994293038E-3,3.3720071646032791E-3,4.0232044411549631E-3,4.8048644119467595E-3,5.7436521805285636E-3,6.5000121681929209E-3,6.5000121681929209E-3,6.5000121681929209E-3,6.5000121681929209E-3,6.5000121681929209E-3,6.5000121681929209E-3,6.5000121681929209E-3,6.5000121681929209E-3,6.5000121681929209E-3,6.5000121681929209E-3,6.5000121681929209E-3,6.5000121681929209E-3,null,51.421873584311655,162.00885633951521,24.238286517314734,137.77056982220046,0.5,2.1227914844304638E-4]
[null,24076,9000,10464587,10432341,"WP042",3004,"MELBOURNE",98.159700000000001,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1982,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,42,3.1472375455478617E-2,1.8751573737561222,null,2.0626731111317347,"(2-3)",null,6.4674621266674838E-4,null,1.0089533015902479,3.3442246928215826E-2,2.606735042992165,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,9.8159700000000003E-2,null,2.20535228423583,2.2803512979804137,2.3579008575506544,2.4380877012072832,2.5210015169819386,2.606735042992165,2.6953841711678934,2.7870480545054259,2.8818292179688845,2.9798336731631636,3.0811710369066514,3.1859546538363372,3.2943017231824427,3.4063334298543668,3.5221750799845659,3.6419562410819761,3.7658108869517291,3.8938775475432634,4.0262994638944267,4.163224748344871,4.3048065501979487,4.451203227016383,4.602578521743327,4.7591017458468912,4.9209479686930173,5.0882982133584731,null,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.4674621340030233E-4,6.563973352847163E-4,7.0826782734952673E-4,7.6482413543905959E-4,8.2651473791230698E-4,8.9383254719130583E-4,9.6731940856623229E-4,1.047571060931559E-3,1.1352426073251928E-3,null,73.846254432335954,73.846254432335954,73.846254432335954,0,0.5,6.4674621266674838E-4]
[null,24077,9000,182261854,10432341,"WP042",3004,"MELBOURNE",37.411299999999997,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2020,null,"Cbd",0.89672600000000002,60,1,1.05,57.142857142857139,4,4.1963167273971487E-2,0.59138117018273439,null,0.59138117018273439,"(0-1)",null,2.4649236484972472E-4,null,1,4.1963167273971473E-2,0.79330117259974609,"(0-1)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,3.7411299999999995E-2,null,0.64315586783235235,0.67071899867442442,0.69946337689340055,0.72943962610578583,0.76070053945717708,0.79330117259974609,0.82729894065437237,0.86275371932819178,0.89972795036564546,0.93828675151874641,0.97849803123023849,1.0204326082316248,1.064164336266697,1.1097702341602256,1.1573306214608805,1.2069292598972758,1.2586535008962643,1.3125944394232827,1.3688470744156935,1.4275104760916655,1.4886879604292564,1.5524872711229825,1.6190207693383305,1.6884056315984026,1.7607640561512037,1.8362234781810185,null,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,2.4649236512930175E-4,null,28.144792398962608,28.144792398962608,28.144792398962608,0,0.5,2.4649236484972472E-4]
[null,24078,9000,10584184,10432856,"WP042",3004,"MELBOURNE",3.7038000000000002,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2004,null,"Cbd",0.89672600000000002,50,1,1,50,20,4.7957905455967412E-2,1.3047493176394365,null,5.5,"(5-6)",null,5.177190917049835E-5,null,1.5,6.3943873941289878E-2,8.6051013689078744,"(8-9)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,3.7038000000000001E-3,null,6.2503398615694783,6.6630658339761002,7.1030451609317034,7.572077451338636,8.0720811468908416,8.6051013689078744,9.173318283315508,9.7790560179874504,10.424792168922004,11.113167934135973,11.846998916725555,12.629286641281059,13.463230830760029,14.352242494033801,15,15,15,15,15,15,15,15,15,15,15,15,null,7.1191068359980576E-5,8.3735511600236713E-5,9.8674503141040263E-5,1.1648311988159887E-4,1.3773289252255611E-4,1.631116725256379E-4,1.9344762912553565E-4,2.2973824013062868E-4,2.7318532159152431E-4,3.252373609283537E-4,3.8764068383659208E-4,4.6250130698260485E-4,5.5235971795696925E-4,6.6028129547037091E-4,7.4723125984843975E-4,7.4723125984843975E-4,7.4723125984843975E-4,7.4723125984843975E-4,7.4723125984843975E-4,7.4723125984843975E-4,7.4723125984843975E-4,7.4723125984843975E-4,7.4723125984843975E-4,7.4723125984843975E-4,7.4723125984843975E-4,7.4723125984843975E-4,null,5.9113783771353674,18.624285416197367,2.7863956100771077,15.837889806120259,0.5,2.440327978259003E-5]
[null,24079,9000,10464643,10432340,"WP042",3004,"MELBOURNE",98.401200000000003,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1977,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,47,3.1472375455478617E-2,2.194719978271372,null,2.4141919760985093,"(2-3)",null,6.4833738715443549E-4,null,1.059170282299787,3.1628768462790183E-2,3.0124871248273442,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,9.8401200000000008E-2,null,2.5718415084752295,2.6544857666055921,2.7397857379202271,2.8278267618326245,2.9186969200763175,3.0124871248273442,3.1092912096584611,3.2092060234161046,3.3123315271140199,3.4187708939404939,3.5286306124792537,3.6420205932472864,3.7590542786561794,3.879848756506989,4.0045248771321793,4.1332073743018354,4.2660249900151133,4.4031106033017604,4.5446013631625997,4.6906388257819351,4.8413690961491982,4.9969429742314944,5.1575161058432952,5.32324913836423,5.4943078814607391,5.6708634729724139,null,6.4833738788979409E-4,6.4833738788979409E-4,6.4833738788979409E-4,6.4833738788979409E-4,6.4833738788979409E-4,6.4833738788979409E-4,6.4833738788979409E-4,6.4833738788979409E-4,6.4833738788979409E-4,6.4833738788979409E-4,6.4833738788979409E-4,6.4833738788979409E-4,6.4833738788979409E-4,6.4833738788979409E-4,6.4999487232993082E-4,6.9837541128871142E-4,7.5087521370188033E-4,8.0786593368935376E-4,8.6975394167803689E-4,9.3698363857827214E-4,1.0100410908438781E-3,1.0894580177751229E-3,1.1758161655077265E-3,1.2697521055191816E-3,1.3719624992065379E-3,1.4832098741804165E-3,null,74.027936634353779,74.027936634353779,74.027936634353779,0,0.5,6.4833738715443549E-4]
[null,24080,9000,75160040,10432340,"WP042",3004,"MELBOURNE",15.0565,3,"unknown","a (Al)","240mm","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2013,null,"Cbd",0.89672600000000002,50,1,1,50,11,4.7957905455967412E-2,0.84737645976290277,null,5.5,"(5-6)",null,2.1046054064085759E-4,null,1.5,6.3943873941289878E-2,8.6051013689078744,"(8-9)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.50565E-2,null,6.2503398615694783,6.6630658339761002,7.1030451609317034,7.572077451338636,8.0720811468908416,8.6051013689078744,9.173318283315508,9.7790560179874504,10.424792168922004,11.113167934135973,11.846998916725555,12.629286641281059,13.463230830760029,14.352242494033801,15,15,15,15,15,15,15,15,15,15,15,15,null,2.8940232214537702E-4,3.4039735687914146E-4,4.0112658797534226E-4,4.7352127396114622E-4,5.5990477246769968E-4,6.6307330238734999E-4,7.8639349530985132E-4,9.3392024745580506E-4,1.1105391205094189E-3,1.3221384321015597E-3,1.5758172569214452E-3,1.8801368671590233E-3,2.2454247241803301E-3,2.6841420501240998E-3,3.0376066374825945E-3,3.0376066374825945E-3,3.0376066374825945E-3,3.0376066374825945E-3,3.0376066374825945E-3,3.0376066374825945E-3,3.0376066374825945E-3,3.0376066374825945E-3,3.0376066374825945E-3,3.0376066374825945E-3,3.0376066374825945E-3,3.0376066374825945E-3,null,24.030635708013026,75.710500936599075,11.327114180875309,64.383386755723762,0.5,9.9202975875200273E-5]
[null,24081,9000,75160006,10432337,"WP042",3004,"MELBOURNE",12.030300000000002,3,"unknown","a (Al)","240mm","Unknown","Unknown","Unknown","unknown",null,"Yes",null,2013,null,"Cbd",0.89672600000000002,50,1,1,50,11,4.7957905455967412E-2,0.84737645976290277,null,5.5,"(5-6)",null,1.6816015953719055E-4,null,1.5,6.3943873941289878E-2,8.6051013689078744,"(8-9)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.2030300000000002E-2,null,6.2503398615694783,6.6630658339761002,7.1030451609317034,7.572077451338636,8.0720811468908416,8.6051013689078744,9.173318283315508,9.7790560179874504,10.424792168922004,11.113167934135973,11.846998916725555,12.629286641281059,13.463230830760029,14.352242494033801,15,15,15,15,15,15,15,15,15,15,15,15,null,2.3123546349453924E-4,2.7198102629848479E-4,3.2050431317502481E-4,3.7834841976121795E-4,4.4736973295375209E-4,5.2980246071202062E-4,6.2833657666961815E-4,7.4621198505413428E-4,8.873323004326679E-4,1.0564023497965263E-3,1.2590943676114676E-3,1.5022488993446817E-3,1.7941176939731433E-3,2.1446573975099099E-3,2.4270792767845687E-3,2.4270792767845687E-3,2.4270792767845687E-3,2.4270792767845687E-3,2.4270792767845687E-3,2.4270792767845687E-3,2.4270792767845687E-3,2.4270792767845687E-3,2.4270792767845687E-3,2.4270792767845687E-3,2.4270792767845687E-3,2.4270792767845687E-3,null,19.200727709501486,60.493477197062262,9.0504819666047389,51.442995230457527,0.5,7.9264208858062767E-5]
[null,24082,9000,10584240,10432340,"WP042",3004,"MELBOURNE",0.682141,3,"SWA&S","c (Cu)","0.05in(32.36mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1977,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,47,3.1472375455478617E-2,2.194719978271372,null,2.4141919760985093,"(2-3)",null,4.4944321167924143E-6,null,1.059170282299787,3.1628768462790183E-2,3.0124871248273442,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,6.8214100000000004E-4,null,2.5718415084752295,2.6544857666055921,2.7397857379202271,2.8278267618326245,2.9186969200763175,3.0124871248273442,3.1092912096584611,3.2092060234161046,3.3123315271140199,3.4187708939404939,3.5286306124792537,3.6420205932472864,3.7590542786561794,3.879848756506989,4.0045248771321793,4.1332073743018354,4.2660249900151133,4.4031106033017604,4.5446013631625997,4.6906388257819351,4.8413690961491982,4.9969429742314944,5.1575161058432952,5.32324913836423,5.4943078814607391,5.6708634729724139,null,4.4944321218900991E-6,4.4944321218900991E-6,4.4944321218900991E-6,4.4944321218900991E-6,4.4944321218900991E-6,4.4944321218900991E-6,4.4944321218900991E-6,4.4944321218900991E-6,4.4944321218900991E-6,4.4944321218900991E-6,4.4944321218900991E-6,4.4944321218900991E-6,4.4944321218900991E-6,4.4944321218900991E-6,4.5059222062943471E-6,4.8413078441308935E-6,5.2052492159629596E-6,5.6003227183488556E-6,6.0293454097124605E-6,6.4953979850186909E-6,7.0018499748919103E-6,7.552387386567848E-6,8.1510430254469057E-6,8.80222975950456E-6,9.5107770146222494E-6,1.0281970817259377E-5,null,0.51317962305027498,0.51317962305027498,0.51317962305027498,0,0.5,4.4944321167924143E-6]
[null,24083,9000,84850508,10432508,"WP042",3004,"MELBOURNE",16.285,3,"SWA","c (Cu)","0.25in(159mm)","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1972,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,52,3.1472375455478617E-2,2.5687421495588829,null,2.8256163645147714,"(2-3)",null,1.0729721131256512E-4,null,1.1179451949306816,2.9791499332580261E-2,3.4808169370326993,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.6285000000000001E-2,null,2.9990918362669308,3.0897834913390922,3.1832176353875061,3.279477200472225,3.3786476264944088,3.4808169370326993,3.5860758174728686,3.6945176955000818,3.8062388240252267,3.9213383666189077,4.039918485528939,4.1620844323594612,4.2879446414921709,4.4176108263325746,4.5511980784667037,4.6888249698163067,4.8306136578831662,4.9766899941759979,5.1271836359161229,5.2822281611211022,5.4419611871684639,5.6065244929447555,5.7760641446883554,5.9507306256377346,6.1306789696002344,6.3160688985599354,null,1.0729721143426399E-4,1.0729721143426399E-4,1.0729721143426399E-4,1.0729721143426399E-4,1.0729721143426399E-4,1.0729721143426399E-4,1.0729721143426399E-4,1.0729721143426399E-4,1.0729721143426399E-4,1.0729721143426399E-4,1.0973400490603598E-4,1.1743028664579193E-4,1.2574294286962914E-4,1.3472425074442465E-4,1.4443107630595332E-4,1.5492528604570834E-4,1.6627419593434161E-4,1.7855106131849389E-4,1.9183561144522093E-4,2.0621463271512332E-4,2.217826051443551E-4,2.3864239692993023E-4,2.5690602246544107E-4,2.7669546964901654E-4,2.9814360286599043E-4,3.2139514861961405E-4,null,12.251323643313814,12.251323643313814,12.251323643313814,0,0.5,1.0729721131256512E-4]
[null,24084,9000,10464636,10432340,"WP042",3004,"MELBOURNE",12.0792,3,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,2006,null,"Cbd",0.89672600000000002,80,1,1.05,76.19047619047619,18,3.1472375455478617E-2,0.88104689748133813,null,2,"(2-3)",null,7.9586396984141015E-5,null,1,6.2944750910957234E-2,3.107319436295247,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,1.20792E-2,null,2.2683136781888917,2.4156814791785539,2.5726234713294094,2.7397616706841443,2.9177585044231433,3.107319436295247,3.3091957626174899,3.5241875899253525,3.7531470060749865,3.9969814573656106,4.2566573450667891,4.533203855604893,4.827717039589106,5.1413641558435996,5.4753882976627759,5.8311133196250609,6.2099490844919316,6.61339705098748,7.0430562246048183,7.5006294950244889,7.9879303852622607,8.5068902392955454,9.0595658766555243,9.6481477443228272,10.274968598235532,10.942512748817387,null,7.9586397074409669E-5,7.9586397074409669E-5,7.9586397074409669E-5,7.9586397074409669E-5,7.9586397074409669E-5,7.9586397074409669E-5,7.9586397074409669E-5,7.9586397074409669E-5,7.9586397074409669E-5,7.9586397074409669E-5,9.1708192510609095E-5,1.0613993888055137E-4,1.2315577089243478E-4,1.432453334304296E-4,1.6699421512085679E-4,1.9510314298999901E-4,2.2841106869987804E-4,2.6792294221050046E-4,3.1484313239507308E-4,3.7061565159994417E-4,4.3697257938485633E-4,5.1599236814175227E-4,6.1017006016161055E-4,7.2250186430082976E-4,8.565870455446128E-4,1.0167506904079288E-3,null,9.0872697913611429,9.0872697913611429,9.0872697913611429,0,0.5,7.9586396984141015E-5]
[null,24085,9000,10486968,10432348,"WP045",3004,"MELBOURNE",170.41,3,"PVC","c (Cu)","300mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1991,null,"Cbd",1.0135000000000001,80,1,1.05,76.19047619047619,33,3.1472375455478617E-2,1.412613040446246,null,2,"(2-3)",null,1.1227827927402037E-3,null,1,4.2008920033936081E-2,2.6837353751767545,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,0.17041000000000001,null,2.1752965947103826,2.2686250443909253,2.3659576374792928,2.4674661668691349,2.5733297960188635,2.6837353751767545,2.7988777711732986,2.9189602113628923,3.0441946423219304,3.1748021039363992,3.3110131195392429,3.4530681027861032,3.6012177819875579,3.7557236426468257,3.9168583889840054,4.0849064252614564,4.2601643577598507,4.4429415182909038,4.6335605101707733,4.8323577776177897,5.0396841995794928,5.255905709037104,5.4814039388804954,5.7165768954936365,5.9618396612394093,6.2176251270836769,null,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1227827940136889E-3,1.1774988708272026E-3,1.2962479859139383E-3,1.4286721523984686E-3,1.5764394457658112E-3,1.7414285195544222E-3,1.9257557649115134E-3,2.131806021949313E-3,2.3622673116374488E-3,2.6201701191992349E-3,2.9089318305075156E-3,3.2324070029075415E-3,null,128.2006792789135,128.2006792789135,128.2006792789135,0,0.5,1.1227827927402037E-3]
[null,24086,9000,10579320,10432351,"WP045",3004,"MELBOURNE",99.349199999999996,3,"PVC","c (Cu)","300mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1979,null,"Cbd",1.0135000000000001,80,1,1.05,76.19047619047619,45,3.1472375455478617E-2,2.0608318561105343,null,2.266915041721588,"(2-3)",null,6.5458348824895866E-4,null,1.0381307202459411,3.2356599025575958E-2,2.8431599381774779,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,9.9349199999999999E-2,null,2.4184651242992241,2.4979982017260673,2.5801467853024223,2.664996887950704,2.7526373511941409,2.8431599381774779,2.9366594297467392,3.0332337236886433,3.1329839372335848,3.236014512929505,3.3424333279975067,3.4523518072837094,3.5658850399256137,3.6831518998551336,3.8042751702644533,3.929381672165047,4.0586023971744583,4.1920726446698735,4.3299321634520966,4.4723252980682506,4.6194011399464161,4.7713136835004457,4.9282219873684019,5.0902903409534535,5.2576884364415877,5.4305915464762604,null,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.5458348899140176E-4,6.76487589461833E-4,7.2826730520181499E-4,7.8457097449860752E-4,8.4581714323287414E-4,9.1246443088547008E-4,9.8501545071209709E-4,1.0640211187892057E-3,1.150085390862729E-3,1.2438704698526893E-3,1.3461025311848399E-3,null,74.741123911839892,74.741123911839892,74.741123911839892,0,0.5,6.5458348824895866E-4]
[null,24087,9000,10496811,10432345,"WP045",3004,"MELBOURNE",4.4495100000000001,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1953,null,"Cbd",1.0135000000000001,80,1,1.05,76.19047619047619,71,3.1472375455478617E-2,4.6710854579368295,null,7.0066281869052442,"(7-8)",null,1.144367868708645E-4,null,1.5,2.478876775067743E-2,8.3342869124033836,"(8-9)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,4.4495100000000003E-3,null,7.3627545364122033,7.5475491007257025,7.7369817431974424,7.9311688729278833,8.1302298207187214,8.3342869124033836,8.5434655440180389,8.7578942588592543,8.9777048264757386,9.2030323236426081,9.4340152173680476,9.6707954499832685,9.9135185263681382,10.162333603366035,10.417393581442877,10.678855198646682,10.94687912692536,11.221630070861959,11.503276868887999,11.791992597037151,12.087954675302949,12.391344976665955,12.702349938857333,13.021160678927526,13.347973110690464,13.682988065115433,null,1.3009066188653291E-4,1.3875662264263241E-4,1.4803667958856963E-4,1.5797572694470639E-4,1.6862200395559993E-4,1.8002734716135354E-4,1.922474618456457E-4,2.0534221412581066E-4,2.1937594526271885E-4,2.3441780988919147E-4,2.5054213998600426E-4,2.6782883657483313E-4,2.8636379124861782E-4,3.0623933982253381E-4,3.2755475056400155E-4,3.5041674964888023E-4,3.7494008669421576E-4,4.0124814343677401E-4,4.2947358886228374E-4,4.5975908434414984E-4,4.9225804262373839E-4,5.271354447587386E-4,5.6456871948314493E-4,6.0474868976384088E-4,6.4788059170649563E-4,6.9418517135949359E-4,null,13.06652890140588,20.555737332206501,3.3473986530034536,17.208338679203049,0.5,2.9316549874569945E-5]
[null,24088,9000,10579218,10432348,"WP045",3004,"MELBOURNE",83.379400000000004,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2003,null,"Cbd",1.0135000000000001,55,1,1.05,52.38095238095238,21,4.5778000662514348E-2,1.3075966492595974,null,2,"(2-3)",null,5.4936303966318027E-4,null,1,6.6014017196185271E-2,3.1748021039363992,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,8.3379400000000006E-2,null,2.2822806199880259,2.4380273084089508,2.6044024141864637,2.782131238491659,2.9719885782738968,3.1748021039363992,3.3914559675101406,3.6228946570556269,3.8701271140955669,4.1342311320281109,4.4163580546952499,4.7177377955894579,5.0396841995794928,5.3836007705294247,5.7509867897800717,6.1434438521659551,6.5626828480611037,7.0105314218914696,7.4889419396288393,8.0000000000000018,8.5459335265152188,9.1291224799521036,9.7521092336358048,10.417609656745856,11.128524953966638,11.887954313095587,null,5.4936304028628004E-4,5.4936304028628004E-4,5.4936304028628004E-4,5.4936304028628004E-4,5.4936304028628004E-4,5.4936304028628004E-4,5.4936304028628004E-4,5.4936304028628004E-4,5.4936304028628004E-4,5.9209670174139228E-4,6.8933499731040765E-4,8.0483927854979804E-4,9.4224728727693814E-4,1.1059467143499262E-3,1.3012331507341148E-3,1.5345017637530157E-3,1.813479963662582E-3,2.1475098998513585E-3,2.5478915425028053E-3,3.0282994391067201E-3,3.6052890767215469E-3,4.2989122411805306E-3,5.1334649785213437E-3,6.1383968963207988E-3,7.3494167938047382E-3,8.8098372238628892E-3,null,62.72692751521766,62.72692751521766,62.72692751521766,0,0.5,5.4936303966318027E-4]
[null,24089,9000,10486954,10432351,"WP045",3004,"MELBOURNE",136.19499999999999,3,"PVC","c (Cu)","300mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1991,null,"Cbd",1.0135000000000001,80,1,1.05,76.19047619047619,33,3.1472375455478617E-2,1.412613040446246,null,2,"(2-3)",null,8.9734993519894398E-4,null,1,4.2008920033936081E-2,2.6837353751767545,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,0.13619499999999998,null,2.1752965947103826,2.2686250443909253,2.3659576374792928,2.4674661668691349,2.5733297960188635,2.6837353751767545,2.7988777711732986,2.9189602113628923,3.0441946423219304,3.1748021039363992,3.3110131195392429,3.4530681027861032,3.6012177819875579,3.7557236426468257,3.9168583889840054,4.0849064252614564,4.2601643577598507,4.4429415182909038,4.6335605101707733,4.8323577776177897,5.0396841995794928,5.255905709037104,5.4814039388804954,5.7165768954936365,5.9618396612394093,6.2176251270836769,null,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,8.9734993621673812E-4,9.4108009337662594E-4,1.0359867052493917E-3,1.1418226852644175E-3,1.2599211919257945E-3,1.3917836818303766E-3,1.5391016161148028E-3,1.7037810055711908E-3,1.8879701690538251E-3,2.0940911295366455E-3,2.3248751285486246E-3,2.583402803597163E-3,null,102.46048655825143,102.46048655825143,102.46048655825143,0,0.5,8.9734993519894398E-4]
[null,24090,9000,10577152,10432343,"WP045",3004,"MELBOURNE",2.3279033333333334,1,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1953,null,"Cbd",1.0135000000000001,80,1,1,80,71,2.9973690909979634E-2,4.1995814856420859,null,4.6195396342062951,"(4-5)",null,2.1381942955666052E-5,null,1.3742199477437564,2.278826461517167E-2,5.4184668485167133,"(5-6)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,2.3279033333333332E-3,null,4.8349538461710129,4.9463990524490438,5.060413059670684,5.1770550784427272,5.2963856841705752,5.4184668485167133,5.5433619715842974,5.6711359148425657,5.8018550348111875,5.9355872175210234,6.0724019137692071,6.2123701751868534,6.3555646911381229,6.5020598264698037,6.6519316601310248,6.8052580246831393,6.9621185467203164,7.1225946882218132,7.2867697888574297,7.4547291092680785,7.6265598753439869,7.8023513235234905,7.9821947471359751,8.1661835438130055,8.3544132639922832,8.5469816605396218,null,2.3819423730104339E-5,2.5152474879602122E-5,2.6568375915447276E-5,2.8072527373559195E-5,2.9670692075944037E-5,3.136901987866526E-5,3.3174074130465802E-5,3.5092859961217005E-5,3.7132854527714834E-5,3.9302039353276772E-5,4.160893490715246E-5,4.4062637579993785E-5,4.6672859222581874E-5,4.944996942672924E-5,5.2405040739822801E-5,5.554989701790032E-5,5.8897165136527373E-5,6.2460330294124972E-5,6.6253795158865731E-5,7.0292943127880884E-5,7.4594205986387423E-5,7.9175136274538068E-5,8.4054484691412201E-5,8.9252282888703407E-5,9.4789932031425593E-5,1.0069029752947035E-4,null,2.4414157653141362,3.5817521235630889,1.7512985659819282,1.8304535575811607,0.5,1.5337889829406897E-5]
[null,24091,9000,10487390,10432349,"WP045",3004,"MELBOURNE",83.210099999999997,3,"SWA","c (Cu)","50mm","Paper","hessian served (s)","Steel wire (sw)","unknown",null,"Yes",null,1991,null,"Cbd",1.0135000000000001,80,1,1.05,76.19047619047619,33,3.1472375455478617E-2,1.412613040446246,null,2,"(2-3)",null,5.482475703432406E-4,null,1,4.2008920033936081E-2,2.6837353751767545,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,8.3210099999999995E-2,null,2.1752965947103826,2.2686250443909253,2.3659576374792928,2.4674661668691349,2.5733297960188635,2.6837353751767545,2.7988777711732986,2.9189602113628923,3.0441946423219304,3.1748021039363992,3.3110131195392429,3.4530681027861032,3.6012177819875579,3.7557236426468257,3.9168583889840054,4.0849064252614564,4.2601643577598507,4.4429415182909038,4.6335605101707733,4.8323577776177897,5.0396841995794928,5.255905709037104,5.4814039388804954,5.7165768954936365,5.9618396612394093,6.2176251270836769,null,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.482475709650751E-4,5.7496507711647551E-4,6.3294950139485592E-4,6.9761136475730184E-4,7.6976517766632073E-4,8.5032827448492114E-4,9.4033407531168064E-4,1.0409470821372249E-3,1.1534798382024721E-3,1.2794121098267722E-3,1.4204125844123785E-3,1.5783634173618729E-3,null,62.599561896991503,62.599561896991503,62.599561896991503,0,0.5,5.482475703432406E-4]
[null,24092,9000,10489316,10432353,"WP045",3004,"MELBOURNE",9.7059599999999993,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1953,null,"Cbd",1.0135000000000001,80,1,1.05,76.19047619047619,71,3.1472375455478617E-2,4.6710854579368295,null,7.0066281869052442,"(7-8)",null,2.4962723443640669E-4,null,1.5,2.478876775067743E-2,8.3342869124033836,"(8-9)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,9.7059599999999996E-3,null,7.3627545364122033,7.5475491007257025,7.7369817431974424,7.9311688729278833,8.1302298207187214,8.3342869124033836,8.5434655440180389,8.7578942588592543,8.9777048264757386,9.2030323236426081,9.4340152173680476,9.6707954499832685,9.9135185263681382,10.162333603366035,10.417393581442877,10.678855198646682,10.94687912692536,11.221630070861959,11.503276868887999,11.791992597037151,12.087954675302949,12.391344976665955,12.702349938857333,13.021160678927526,13.347973110690464,13.682988065115433,null,2.8377388985398685E-4,3.0267742495341832E-4,3.2292052172474563E-4,3.4460111039108629E-4,3.6782441786014519E-4,3.9270351801753696E-4,4.193599238512473E-4,4.479242246037323E-4,4.7853677139328567E-4,5.1134841501021381E-4,5.4652129987763998E-4,5.8422971847279072E-4,6.2466103083427935E-4,6.6801665413583058E-4,7.1451312768915586E-4,7.6438325915034364E-4,8.1787735814743429E-4,8.7526456402426138E-4,9.3683427490977007E-4,1.0028976858757355E-3,1.0737894445420504E-3,1.1498694331309573E-3,1.2315246866631661E-3,1.3191714577336041E-3,1.4132574391066833E-3,1.5142641562348191E-3,null,28.502735549732311,44.839356314943224,7.3018641221405041,37.537492192802716,0.5,6.3949796813712268E-5]
[null,24093,9000,10496818,10432350,"WP045",3004,"MELBOURNE",5.19956,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1953,null,"Cbd",1.0135000000000001,80,1,1.05,76.19047619047619,71,3.1472375455478617E-2,4.6710854579368295,null,7.0066281869052442,"(7-8)",null,1.3372729571172381E-4,null,1.5,2.478876775067743E-2,8.3342869124033836,"(8-9)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,5.1995599999999998E-3,null,7.3627545364122033,7.5475491007257025,7.7369817431974424,7.9311688729278833,8.1302298207187214,8.3342869124033836,8.5434655440180389,8.7578942588592543,8.9777048264757386,9.2030323236426081,9.4340152173680476,9.6707954499832685,9.9135185263681382,10.162333603366035,10.417393581442877,10.678855198646682,10.94687912692536,11.221630070861959,11.503276868887999,11.791992597037151,12.087954675302949,12.391344976665955,12.702349938857333,13.021160678927526,13.347973110690464,13.682988065115433,null,1.5201993071568351E-4,1.6214670487935207E-4,1.7299109288922666E-4,1.8460555674503876E-4,1.9704646733851122E-4,2.1037439924986959E-4,2.2465444795362758E-4,2.399565711460363E-4,2.5635595603790585E-4,2.7393341459788702E-4,2.9277580888359129E-4,3.1297650876187244E-4,3.3463588449619467E-4,3.5786183686915043E-4,3.8277036771297503E-4,4.0948619394142989E-4,4.3814340841390989E-4,4.6888619121838418E-4,5.0186957523520024E-4,5.3726027014041266E-4,5.7523754932670894E-4,6.1599420456404108E-4,6.5973757359254843E-4,7.0669064623935592E-4,7.5709325508054287E-4,8.1120335713235129E-4,null,15.269142223434482,24.020799953938216,3.911666709415337,20.10913324452288,0.5,3.4258414986328581E-5]
[null,24094,9000,10578122,10432351,"WP045",3004,"MELBOURNE",51.403500000000001,3,"x hc","a (Al)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,1953,null,"Cbd",1.0135000000000001,50,1,1.05,47.61904761904762,71,5.0355800728765783E-2,5.5,null,8.25,"(8-9)",null,2.0246572108932599E-3,null,1.5,2.6322632684568401E-2,9.9191936145673765,"(9-10)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,5.1403499999999998E-2,null,8.6959592671341284,8.9278990495439778,9.1660251606855674,9.4105026031418095,9.6615007804664543,9.9191936145673765,10.183759666220713,10.455382258799377,10.73424960530167,11.020554938768024,11.314496646176233,11.61627840590795,11.926109328881726,12.24420410345034,12.570783144162887,12.906072744494631,13.250305233650515,13.603719137550943,13.966559344111401,14.339077272930428,14.72153104950355,15,15,15,15,15,null,2.3278548359893575E-3,2.4969978757461348E-3,2.6790662518061965E-3,2.8750739864637008E-3,3.0861159480193383E-3,3.3133743632719646E-3,3.5581258581661558E-3,3.8217490696194406E-3,4.1057328750679781E-3,4.4116852900722885E-3,4.7413430884387271E-3,5.096582203763386E-3,5.4794289761205062E-3,5.8920723128272614E-3,6.3368768378532078E-3,6.816397110540726E-3,7.333393000900401E-3,7.8908463158833316E-3,8.4919787787551132E-3,9.1402714720518457E-3,9.8394858636387025E-3,1.0370511924407168E-2,1.0370511924407168E-2,1.0370511924407168E-2,1.0370511924407168E-2,1.0370511924407168E-2,null,231.17777670068503,378.32503877114516,38.671225968626437,339.6538128025187,0.5,3.386829721649027E-4]
[null,24095,9000,10496776,10432344,"WP045",3004,"MELBOURNE",7.2165299999999997,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1953,null,"Cbd",1.0135000000000001,80,1,1.05,76.19047619047619,71,3.1472375455478617E-2,4.6710854579368295,null,7.0066281869052442,"(7-8)",null,1.8560167424215245E-4,null,1.5,2.478876775067743E-2,8.3342869124033836,"(8-9)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,7.2165299999999996E-3,null,7.3627545364122033,7.5475491007257025,7.7369817431974424,7.9311688729278833,8.1302298207187214,8.3342869124033836,8.5434655440180389,8.7578942588592543,8.9777048264757386,9.2030323236426081,9.4340152173680476,9.6707954499832685,9.9135185263681382,10.162333603366035,10.417393581442877,10.678855198646682,10.94687912692536,11.221630070861959,11.503276868887999,11.791992597037151,12.087954675302949,12.391344976665955,12.702349938857333,13.021160678927526,13.347973110690464,13.682988065115433,null,2.1099023582911856E-4,2.2504530386474825E-4,2.4009635653168555E-4,2.5621620645156025E-4,2.734830914428118E-4,2.9198108367220715E-4,3.1180052990845229E-4,3.3303852525454181E-4,3.5579942291775237E-4,3.8019538277240568E-4,4.0634696168189289E-4,4.3438374877399538E-4,4.6444504910864067E-4,4.9668061944113152E-4,5.3125146006810498E-4,5.6833066704954779E-4,6.0810434942980436E-4,6.5077261643546884E-4,6.9655064001032381E-4,7.4566979845917575E-4,7.9837890741575731E-4,8.5494554482735833E-4,9.1565747716303571E-4,9.8082419460602415E-4,1.0507785635873786E-3,1.1258786056601573E-3,null,21.192220674380454,33.338748565569738,5.429047872992534,27.909700692577204,0.5,4.7547653936350346E-5]
[null,24096,9000,10486961,10432348,"WP045",3004,"MELBOURNE",21.799899999999997,3,"PVC","c (Cu)","300mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1991,null,"Cbd",1.0135000000000001,80,1,1.05,76.19047619047619,33,3.1472375455478617E-2,1.412613040446246,null,2,"(2-3)",null,1.4363331144567318E-4,null,1,4.2008920033936081E-2,2.6837353751767545,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,2.1799899999999997E-2,null,2.1752965947103826,2.2686250443909253,2.3659576374792928,2.4674661668691349,2.5733297960188635,2.6837353751767545,2.7988777711732986,2.9189602113628923,3.0441946423219304,3.1748021039363992,3.3110131195392429,3.4530681027861032,3.6012177819875579,3.7557236426468257,3.9168583889840054,4.0849064252614564,4.2601643577598507,4.4429415182909038,4.6335605101707733,4.8323577776177897,5.0396841995794928,5.255905709037104,5.4814039388804954,5.7165768954936365,5.9618396612394093,6.2176251270836769,null,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.4363331160858526E-4,1.5063293019274647E-4,1.6582405063156658E-4,1.8276456813022337E-4,2.0166787321019956E-4,2.2277429483853316E-4,2.4635457484592743E-4,2.7271379671317894E-4,3.0219582868942676E-4,3.3518834916689976E-4,3.7212853125920297E-4,4.1350947375555481E-4,null,16.400222922436399,16.400222922436399,16.400222922436399,0,0.5,1.4363331144567318E-4]
[null,24097,9000,10579313,10432351,"WP045",3004,"MELBOURNE",81.507199999999997,3,"xlpe","c (Cu)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,2003,null,"Cbd",1.0135000000000001,55,1,1.05,52.38095238095238,21,4.5778000662514348E-2,1.3075966492595974,null,2,"(2-3)",null,5.3702764887292027E-4,null,1,6.6014017196185271E-2,3.1748021039363992,"(3-4)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,8.1507200000000002E-2,null,2.2822806199880259,2.4380273084089508,2.6044024141864637,2.782131238491659,2.9719885782738968,3.1748021039363992,3.3914559675101406,3.6228946570556269,3.8701271140955669,4.1342311320281109,4.4163580546952499,4.7177377955894579,5.0396841995794928,5.3836007705294247,5.7509867897800717,6.1434438521659551,6.5626828480611037,7.0105314218914696,7.4889419396288393,8.0000000000000018,8.5459335265152188,9.1291224799521036,9.7521092336358048,10.417609656745856,11.128524953966638,11.887954313095587,null,5.3702764948202896E-4,5.3702764948202896E-4,5.3702764948202896E-4,5.3702764948202896E-4,5.3702764948202896E-4,5.3702764948202896E-4,5.3702764948202896E-4,5.3702764948202896E-4,5.3702764948202896E-4,5.7880176983974457E-4,6.7385667794177999E-4,7.8676742750144631E-4,9.2109007852705644E-4,1.0811138007213088E-3,1.2720152779165555E-3,1.5000460804295759E-3,1.7727601073435262E-3,2.099289739541957E-3,2.490681217819805E-3,2.9603020415493427E-3,3.5243359610906107E-3,4.2023845197296898E-3,5.0181982203917862E-3,6.0005654095351925E-3,7.1843930814565896E-3,8.6120212495273078E-3,null,61.318457872908049,61.318457872908049,61.318457872908049,0,0.5,5.3702764887292027E-4]
[null,24098,9000,10578408,10432347,"WP045",3004,"MELBOURNE",3.4800666666666671,1,"PVC","c (Cu)","185mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1953,null,"Cbd",1.0135000000000001,80,1,1,80,71,2.9973690909979634E-2,4.1995814856420859,null,4.6195396342062951,"(4-5)",null,3.1964637827994679E-5,null,1.3742199477437564,2.278826461517167E-2,5.4184668485167133,"(5-6)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,3.4800666666666672E-3,null,4.8349538461710129,4.9463990524490438,5.060413059670684,5.1770550784427272,5.2963856841705752,5.4184668485167133,5.5433619715842974,5.6711359148425657,5.8018550348111875,5.9355872175210234,6.0724019137692071,6.2123701751868534,6.3555646911381229,6.5020598264698037,6.6519316601310248,6.8052580246831393,6.9621185467203164,7.1225946882218132,7.2867697888574297,7.4547291092680785,7.6265598753439869,7.8023513235234905,7.9821947471359751,8.1661835438130055,8.3544132639922832,8.5469816605396218,null,3.5608515764118983E-5,3.7601342014204787E-5,3.9718023548007106E-5,4.1966633821483529E-5,4.4355787885131403E-5,4.6894679380621634E-5,4.9593120094747506E-5,5.2461582248847367E-5,5.5511243714336436E-5,5.8754036358336792E-5,6.2202697737685729E-5,6.5870826374899748E-5,6.9772940866043884E-5,7.3924543087977414E-5,7.8342185791205259E-5,8.3043544884636256E-5,8.8047496740038337E-5,9.3374200866978098E-5,9.9045188333649333E-5,1.0508345633534356E-4,1.1151356934051988E-4,1.1836176727461945E-4,1.2565608123408359E-4,1.3342645725762404E-4,1.4170488871881705E-4,1.5052555794372566E-4,null,3.6497604959301921,5.3544904528428816,2.6180794002850245,2.7364110525578571,0.5,2.2929164784473285E-5]
[null,24099,9000,10489309,10432352,"WP045",3004,"MELBOURNE",66.208399999999997,"Unknown","unknown","unknown","unknown","Unknown","Unknown","Unknown","unknown",null,"Yes",null,1953,null,"Cbd",1.0135000000000001,80,1,1.05,76.19047619047619,71,3.1472375455478617E-2,4.6710854579368295,null,7.0066281869052442,"(7-8)",null,1.7028114466224246E-3,null,1.5,2.478876775067743E-2,8.3342869124033836,"(8-9)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,6.6208400000000001E-2,null,7.3627545364122033,7.5475491007257025,7.7369817431974424,7.9311688729278833,8.1302298207187214,8.3342869124033836,8.5434655440180389,8.7578942588592543,8.9777048264757386,9.2030323236426081,9.4340152173680476,9.6707954499832685,9.9135185263681382,10.162333603366035,10.417393581442877,10.678855198646682,10.94687912692536,11.221630070861959,11.503276868887999,11.791992597037151,12.087954675302949,12.391344976665955,12.702349938857333,13.021160678927526,13.347973110690464,13.682988065115433,null,1.935740020462551E-3,2.0646889150878331E-3,2.2027755183990716E-3,2.3506678532795515E-3,2.509083716340438E-3,2.6787944317009649E-3,2.8606288901162707E-3,3.0554778952575279E-3,3.2642988406211462E-3,3.4881207423441106E-3,3.728049655141659E-3,3.9852745006711257E-3,4.2610733398744998E-3,4.5568201232734041E-3,4.8739919557977476E-3,5.2141769155374237E-3,5.579082468830346E-3,5.9705445273567888E-3,6.3905371964170484E-3,6.8411832673465631E-3,7.3247655110898766E-3,7.8437388343355705E-3,8.4007433643317683E-3,8.9986185335824125E-3,9.6404182410962883E-3,1.032942717275338E-2,null,194.42904322404962,305.86794491655507,49.809059644211118,256.05888527234396,0.5,4.3622822753864503E-4]
[null,24100,9000,10486947,10432342,"WP045",3004,"MELBOURNE",2.9459300000000002,3,"PVC","c (Cu)","300mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1991,null,"Cbd",1.0135000000000001,80,1,1.05,76.19047619047619,33,3.1472375455478617E-2,1.412613040446246,null,2,"(2-3)",null,1.9409890925515806E-5,null,1,4.2008920033936081E-2,2.6837353751767545,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,2.9459300000000002E-3,null,2.1752965947103826,2.2686250443909253,2.3659576374792928,2.4674661668691349,2.5733297960188635,2.6837353751767545,2.7988777711732986,2.9189602113628923,3.0441946423219304,3.1748021039363992,3.3110131195392429,3.4530681027861032,3.6012177819875579,3.7557236426468257,3.9168583889840054,4.0849064252614564,4.2601643577598507,4.4429415182909038,4.6335605101707733,4.8323577776177897,5.0396841995794928,5.255905709037104,5.4814039388804954,5.7165768954936365,5.9618396612394093,6.2176251270836769,null,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,1.9409890947530934E-5,2.0355784569778659E-5,2.2408636988107792E-5,2.4697894219325277E-5,2.7252392796578117E-5,3.010460958048799E-5,3.3291131274724337E-5,3.6853185342650903E-5,4.083724042821495E-5,4.5295685460082174E-5,5.028759783725724E-5,5.5879612476236217E-5,null,2.2162445109332181,2.2162445109332181,2.2162445109332181,0,0.5,1.9409890925515806E-5]
[null,24101,9000,182261842,10432342,"WP045",3004,"MELBOURNE",55.63989999999999,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2020,null,"Cbd",1.0135000000000001,60,1,1.05,57.142857142857139,4,4.1963167273971487E-2,0.59138117018273439,null,0.59138117018273439,"(0-1)",null,3.6659540114890944E-4,null,1,4.1963167273971473E-2,0.79330117259974609,"(0-1)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,5.5639899999999992E-2,null,0.64315586783235235,0.67071899867442442,0.69946337689340055,0.72943962610578583,0.76070053945717708,0.79330117259974609,0.82729894065437237,0.86275371932819178,0.89972795036564546,0.93828675151874641,0.97849803123023849,1.0204326082316248,1.064164336266697,1.1097702341602256,1.1573306214608805,1.2069292598972758,1.2586535008962643,1.3125944394232827,1.3688470744156935,1.4275104760916655,1.4886879604292564,1.5524872711229825,1.6190207693383305,1.6884056315984026,1.7607640561512037,1.8362234781810185,null,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,3.6659540156471008E-4,null,41.858300422573912,41.858300422573912,41.858300422573912,0,0.5,3.6659540114890944E-4]
[null,24102,9000,10578129,10432342,"WP045",3004,"MELBOURNE",69.147599999999997,3,"xlpe","c (Cu)","240mm","XLPE","Unknown","NA","unknown",null,"Yes",null,1953,null,"Cbd",1.0135000000000001,50,1,1.05,47.61904761904762,71,5.0355800728765783E-2,5.5,null,8.25,"(8-9)",null,2.7235535898521069E-3,null,1.5,2.6322632684568401E-2,9.9191936145673765,"(9-10)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,6.9147600000000004E-2,null,8.6959592671341284,8.9278990495439778,9.1660251606855674,9.4105026031418095,9.6615007804664543,9.9191936145673765,10.183759666220713,10.455382258799377,10.73424960530167,11.020554938768024,11.314496646176233,11.61627840590795,11.926109328881726,12.24420410345034,12.570783144162887,12.906072744494631,13.250305233650515,13.603719137550943,13.966559344111401,14.339077272930428,14.72153104950355,15,15,15,15,15,null,3.1314127453783828E-3,3.3589426850884362E-3,3.6038596895813348E-3,3.8675278139892692E-3,4.1514198668818666E-3,4.457126170820753E-3,4.7863640333854719E-3,5.1409879865459982E-3,5.5230008569854307E-3,5.9345657350920187E-3,6.3780189158739332E-3,6.855883891037559E-3,7.3708864779478125E-3,7.9259711781970946E-3,8.5243188660915799E-3,9.1693659155665658E-3,9.8648248829177124E-3,1.0614706872336987E-2,1.1423345721630769E-2,1.2295424156737426E-2,1.3236002075822532E-2,1.3950334322451529E-2,1.3950334322451529E-2,1.3950334322451529E-2,1.3950334322451529E-2,1.3950334322451529E-2,null,310.97859935973798,508.91998503859924,52.020241127319998,456.89974391127924,0.5,4.5559377641736114E-4]
[null,24103,9000,182425443,10432342,"WP045",3004,"MELBOURNE",9.9724599999999997E-2,3,"x hc","c (Cu)","240mm","XLPE","Unknown","Unknown","unknown",null,"Yes",null,2020,null,"Cbd",1.0135000000000001,60,1,1.05,57.142857142857139,4,4.1963167273971487E-2,0.59138117018273439,null,0.59138117018273439,"(0-1)",null,6.5705689157267604E-7,null,1,4.1963167273971473E-2,0.79330117259974609,"(0-1)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,9.9724599999999997E-5,null,0.64315586783235235,0.67071899867442442,0.69946337689340055,0.72943962610578583,0.76070053945717708,0.79330117259974609,0.82729894065437237,0.86275371932819178,0.89972795036564546,0.93828675151874641,0.97849803123023849,1.0204326082316248,1.064164336266697,1.1097702341602256,1.1573306214608805,1.2069292598972758,1.2586535008962643,1.3125944394232827,1.3688470744156935,1.4275104760916655,1.4886879604292564,1.5524872711229825,1.6190207693383305,1.6884056315984026,1.7607640561512037,1.8362234781810185,null,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,6.5705689231792454E-7,null,7.5023540055266347E-2,7.5023540055266347E-2,7.5023540055266347E-2,0,0.5,6.5705689157267604E-7]
[null,24104,9000,10486500,10432346,"WP045",3004,"MELBOURNE",48.205300000000001,3,"PVC","c (Cu)","300mm","Paper","pvc (v)","Steel wire (sw)","unknown",null,"Yes",null,1990,null,"Cbd",1.0135000000000001,80,1,1.05,76.19047619047619,34,3.1472375455478617E-2,1.4577783299062652,null,2,"(2-3)",null,3.1761094629939178E-4,null,1,4.0773363562349722E-2,2.6606241163962441,"(2-3)",null,0,0,0,33489.526800000007,29225,46666.666666666672,75891.666666666672,4800,null,4.82053E-2,null,2.1699278272872742,2.2602315668586597,2.3542933878178354,2.4522696865198617,2.554323367912176,2.6606241163962441,2.7713486779613903,2.8866811540599127,3.0068133077121098,3.1319448823501741,3.2622839339311001,3.3980471768708056,3.5394603443746471,3.6867585637634614,3.8401867474191729,4,4.1664640426023354,4.3398556545745484,4.5204631337173193,4.7085867756356707,4.9045393730397233,5.1086467358243519,5.3212482327924873,5.5426973559227797,5.7733623081198253,6.0136266154242195,null,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.1761094665963308E-4,3.4844262841723331E-4,3.8270342744285208E-4,4.207977642681023E-4,4.6317945460953023E-4,5.1035787573946382E-4,5.6290491360459641E-4,6.2146279046836474E-4,6.8675288568266772E-4,7.5958567668033157E-4,8.4087194363635296E-4,null,36.265196906541931,36.265196906541931,36.265196906541931,0,0.5,3.1761094629939178E-4]

{"sheet":"Misc_calcs","index":14,"n_rows":38,"n_cols":18,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
[]
["ESCALATION & OTHER"]
[]
[null,"Year end",null,null,null,null,null,"2021-06-30",{"$f":"IF(EOMONTH(H6,12)>output_dollars, output_dollars, EOMONTH(H6,12))","v":"2022-06-30"},{"$f":"IF(EOMONTH(I6,12)>output_dollars, output_dollars, EOMONTH(I6,12))","v":"2023-06-30"},{"$f":"IF(EOMONTH(J6,12)>output_dollars, output_dollars, EOMONTH(J6,12))","v":"2024-06-30"},{"$f":"IF(EOMONTH(K6,12)>output_dollars, output_dollars, EOMONTH(K6,12))","v":"2025-06-30"},{"$f":"IF(EOMONTH(L6,12)>output_dollars, output_dollars, EOMONTH(L6,12))","v":"2026-06-30"}]
[]
[null,"Actual/forecast CPI (June to June)",null,null,null,null,null,0,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,2.4246877296105973E-2]
[]
[]
[null,"HY ending",null,null,null,null,null,{"$f":"H6","v":"2021-06-30"},{"$f":"EOMONTH(H11,6)","v":"2021-12-31"},{"$f":"EOMONTH(I11,6)","v":"2022-06-30"},{"$f":"EOMONTH(J11,6)","v":"2022-12-31"},"2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31",{"$f":"EOMONTH(Q11,6)","v":"2026-06-30"}]
[null,"FY ending",null,null,null,null,null,{"$f":"IF(MONTH(H11)=12, EOMONTH(H11,6), H11)","v":"2021-06-30"},"2022-06-30","2022-06-30","2023-06-30","2023-06-30","2024-06-30","2024-06-30","2025-06-30","2025-06-30","2026-06-30","2026-06-30"]
[null,"Actual/forecast CPI (June to June)",null,null,null,null,null,{"$f":"IF(output_dollars<H12,0,INDEX($H$8:$M$8,MATCH(H12,CY_years,0)))","v":0},8.6058519793459354E-3,8.6058519793459354E-3,3.4982935153583528E-2,3.4982935153583528E-2,7.8318219291014124E-2,7.8318219291014124E-2,4.0519877675840865E-2,4.0519877675840865E-2,2.4246877296105973E-2,2.4246877296105973E-2]
[]
[null,"Actual cumulative HY escalation",null,null,null,null,null,1,{"$f":"H15*(1+I$13)^0.5","v":1.0042937080253693},1.0086058519793457,1.0260961975293987,1.0438898450946641,1.0839971599793141,1.1256454388984505,1.1482244927118261,1.1712564543889838,1.1853710637938346,1.1996557659208258]
[null,"Convert from input dollars",{"$f":"input_dollars","v":"2023-12-31"},{"$f":"INDEX(hy_escalation, MATCH(C16,hy_dates,0))","v":1.0839971599793141}]
[null,"To output dollars",{"$f":"output_dollars","v":"2026-06-30"},{"$f":"INDEX(hy_escalation, MATCH(C17,hy_dates,0))","v":1.1996557659208258}]
[]
[null,"Conversion from input dollars to output dollars",null,{"$f":"D17/D16","v":1.1066964104811112}]
[]
[null,"Convert from VCR date",{"$f":"vcr_date","v":"2024-12-31"},{"$f":"INDEX(hy_escalation, MATCH(C21,hy_dates,0))","v":1.1482244927118261}]
[null,"To input dollars",{"$f":"input_dollars","v":"2023-12-31"},{"$f":"INDEX(hy_escalation, MATCH(C22,hy_dates,0))","v":1.0839971599793141}]
[null,"VCR escalation",null,{"$f":"D22/D21","v":0.94406378444268968}]
[]
[null,"Start_year",{"$f":"start","v":"2026-27"}]
[]
[]
["FIRST YEAR"]
[]
[]
[null,"Option","First year","Option included"]
[null,"Option 2",{"$f":"Option2!$G$92","v":1},{"$f":"NOT(Data!C10)","v":true}]
[null,"Option 3",{"$f":"Option3!$G$92","v":1},{"$f":"NOT(Data!C11)","v":true}]
[null,"Option 4",{"$f":"Option4!$G$92","v":1},{"$f":"NOT(Data!C12)","v":true}]
[null,"Option 5",{"$f":"Option5!$G$92","v":1},{"$f":"NOT(Data!C13)","v":true}]
[]
[]
[null,"First year",{"$f":"IF(OR(NOT(Data!$C$10:$C$13)), _xlfn.MINIFS($C$32:$C$35,$D$32:$D$35,TRUE), 0)","v":1}]

{"sheet":"Data","index":15,"n_rows":113,"n_cols":22,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"CitiPower"}]
[{"$f":"proj","v":"HV cable replacement"}]
[]
[]
["DATA"]
[]
["Options"]
[null,null,"Not used","Text",null,"Flags for compliance project"]
["Option1","Option 1 (base case)",false,{"$f":"IF(C9, $C$8, \"\")","v":""},{"$f":"B9&\": \"&Assumptions!E14","v":"Option 1 (base case): No change to existing practices"},{"$f":"compliance","v":false}]
["Option2","Option 2",{"$f":"SUM(Option2!I$17:AB$17, Option2!I$19:AB$19)=0","v":false},{"$f":"IF(C10, $C$8, \"\")","v":""},null,{"$f":"C10","v":false}]
["Option3","Option 3",{"$f":"SUM(Option3!I$17:AB$17, Option3!I$19:AB$19)=0","v":false},{"$f":"IF(C11, $C$8, \"\")","v":""},null,{"$f":"C11","v":false}]
["Option4","Option 4",{"$f":"SUM(Option4!I$17:AB$17, Option4!I$19:AB$19)=0","v":false},{"$f":"IF(C12, $C$8, \"\")","v":""},null,{"$f":"C12","v":false}]
["Option5","Option 5",{"$f":"SUM(Option5!I$17:AB$17, Option5!I$19:AB$19)=0","v":false},{"$f":"IF(C13, $C$8, \"\")","v":""},null,{"$f":"C13","v":false}]
[]
[]
["Compliance project",null,null,"Yes",{"$f":"Assumptions!E20=Data!D16","v":false}]
[]
[]
[null,"No change to existing practices"]
[null,"Not applicable (compliance)"]
[null," "]
[]
[]
["For conditional formatting of preferred option on Summary :"]
[null,"< Enter description >"]
[]
[]
["Categories"]
[null,null,"Short categ"]
[null,"Capital expenditure",-1]
[null,"Annualised capex",-1]
[null,"Operating expenditure",-1]
[null,"Risk mitigated",1]
[null,"Other benefits value",1]
[null,"Net benefits",1]
[null,"Total risk cost",1]
[]
[]
[]
[]
["Benefits"]
[null,null,"Short categ","Flag to include","Units","Defined value"]
[1,"Unserved energy","Energy",false,"MWh",false]
[{"$f":"A43+1","v":2},"Safety","Safety",false,"$",true]
[{"$f":"A44+1","v":3},"Unplanned replacement","UnRepl",false,"$",true]
[4,"Bushfire","Fire",false,"$",true]
[5,"Reduction in CO2 emissions","Carbon",true,"MWh",false]
[6,"Reliability in worst-served areas","Other",true,"MWh",false]
[7,"Network resilience","Other",true,"MWh",false]
[8,"Enabling solar exports","Other",true,"MWh",false]
[9,"Aesthetics","Other",true,"Customers impacted",false]
[10,"Customer value of time - residential","Other",true,"Customer minutes",false]
[11,"Customer value of time - business","Other",true,"Customer minutes",false]
[12,"Communication","Other",true,"Customers impacted",false]
[13,"Information accessibility","Other",true,"Customers impacted",false]
[]
[]
["Value of benefits"]
[null,null,null,"Powercor"]
[null,"Reliability in worst-served areas","per MWh",151432.81740793545]
[null,"Network resilience","per MWh",0]
[null,"Enabling solar exports","per MWh",88.357719508603083]
[null,"Aesthetics","per customer impacted",0]
[null,"Customer value of time - residential","per minute customer time",0.35181336539087127]
[null,"Customer value of time - business","per minute customer time",0.35181336539087127]
[null,"Communication","per customer impacted",0]
[null,"Information accessibility","per customer impacted",0]
[]
["Conversions"]
[null,"thous_conv",1000]
[null,"mill_conv",1000000]
[]
[]
["Message"]
[null,"Message","Enter asset life"]
[]
[]
["Error message",null,"Remove inputs prior to start year"]
[]
[]
[]
[]
["Disproportionate factors applied to various bushfire and other risk valuations"]
[null,"- Select -",null,null,null,0]
[null,"Harm to property from network",null,null,null,1]
[null,"Harm to property from bushfire",null,null,null,1]
[null,"Harm to environment",null,null,null,1]
[null,"Safety - Public trespass",null,null,null,1]
[null,"Safety - Single fatality or serious injury ^",null,null,null,3]
[null,"Safety from bushfire in HBRA",null,null,null,3]
[null,"Safety - Multiple fatality or serious injury ^",null,null,null,6]
[null,"Safety from bushfire (REFCL declared areas)",null,null,null,6]
[null,"Safety from bushfire (electric line construction areas)",null,null,null,10]
[]
[]
[]
[null,"Total annualised capex"]
[null,"Energy at risk value"]
[null,"Total other benefits"]
[]
[null,"Blank",{"$f":"\"-\"","v":"-"}]
[]
[]
["DROPDOWN LISTS"]
[]
[null,"Business",null,null,null,"Type",null,"Include",null,"Dollar inputs - month",null,null,null,"Not used options",null,"Conversions",null,"Dollar inputs - year",null,"Compliance",null,"Capex first year"]
[null,"CitiPower","CP","CP:",null,"- Select -",null,false,null,"June",6,"CY",null,"Not used",null,null,null,2026,null,"No",null,"2026-27"]
[null,"Powercor","PA","PAL:",null,"Capex",null,true,null,"December",12,"FY",null,null,null,null,null,{"$f":"R107-1","v":2025},null,"Yes",null,"2025-26"]
[null,"United Energy","UE","UE:",null,"Opex",null,null,null,null,null,null,null,null,null,null,null,2024,null," ",null,"2024-25"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020]

{"sheet":"EMCa summary","index":16,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"Summary!A2","v":"HV cable replacement"}]
[]
[null,"Counterfactual"]
[null,{"$f":"'Option1 (base case)'!A3","v":"OPTION 1 (base case)"}]
[null,null,null,null,"PV","source"]
[null,null,"Risks ($2023)",null,null,"Listed as [business acronym, model number, sheet name]"]
[null,null,"Energy at risk",null,{"$f":"SUMPRODUCT(((Workings_risks!J65:AH65)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))*Assumptions!H41*vcr_esc","v":130092345.64758098},"Workings_risks J65:AH65, applied at the discount rate. FY27-FY46 captured. See referenced cells for derivation of risk."]
[null,null,{"$f":"Workings_risks!D61","v":"Response cost"},null,{"$f":"SUMPRODUCT(((Workings_risks!J61:AH61)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))","v":15991328.166167477},"Workings_risks J61:AH61, applied at the discount rate. FY27-FY46 captured. See referenced cells for derivation of risk."]
[null,null,{"$f":"Workings_risks!D62","v":"Unplanned replacements"},null,{"$f":"SUMPRODUCT(((Workings_risks!J62:AH62)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))","v":86266440.688456148},"Workings_risks J62:AH62, applied at the discount rate. FY27-FY46 captured. See referenced cells for derivation of risk."]
[null,null,{"$f":"Workings_risks!D63","v":"Safety Consequence"},null,{"$f":"SUMPRODUCT(((Workings_risks!J63:AH63)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))","v":37440251.972572587},"Workings_risks J63:AH63, applied at the discount rate. FY27-FY46 captured. See referenced cells for derivation of risk."]
[null,null,{"$f":"Workings_risks!D64","v":"Environmental Consequence"},null,{"$f":"SUMPRODUCT(((Workings_risks!J64:AH64)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))","v":5131345.8406177163},"Workings_risks J64:AH64, applied at the discount rate. FY27-FY46 captured. See referenced cells for derivation of risk."]
[null,null,"Total risk cost ($2026)",null,{"$f":"SUMPRODUCT((('Option1 (base case)'!I36:AG36)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))*conv_2026","v":304254872.18276817},"Sum of risk costs, applied at the discount rate for the analysis period FY27-FY46."]
[null,"Preferred Option"]
[null,{"$f":"preferred","v":"Option 3"},{"$f":"Summary!D18","v":"Replace highest 10 delta risk cable sections"}]
[null,null,null,null,"PV","source"]
[null,null,"Risks ($2023)",null,null,"Listed as [business acronym, model number, sheet name]"]
[null,null,"Energy at risk",null,{"$f":"SUMPRODUCT(((Workings_risks!J132:AH132)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))*Assumptions!H41*vcr_esc","v":129391683.76646644},"Workings_risks J132:AH132, applied at the discount rate. FY27-FY46 captured. See referenced cells for derivation of risk."]
[null,null,{"$f":"Option3!C33","v":"Response cost"},null,{"$f":"SUMPRODUCT(((Workings_risks!J128:AH128)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))","v":15981282.681844868},"Workings_risks J128:AH128, applied at the discount rate. FY27-FY46 captured. See referenced cells for derivation of risk."]
[null,null,{"$f":"Option3!C31","v":"Unplanned replacements"},null,{"$f":"SUMPRODUCT(((Workings_risks!J129:AH129)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))","v":82813681.406314552},"Workings_risks J129:AH129, applied at the discount rate. FY27-FY46 captured. See referenced cells for derivation of risk."]
[null,null,{"$f":"Option3!C30","v":"Safety consequence"},null,{"$f":"SUMPRODUCT(((Workings_risks!J130:AH130)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))","v":37238803.759134896},"Workings_risks J130:AH130, applied at the discount rate. FY27-FY46 captured. See referenced cells for derivation of risk."]
[null,null,{"$f":"Option3!C32","v":"Environmental consequence"},null,{"$f":"SUMPRODUCT(((Workings_risks!J131:AH131)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))","v":5102472.5922653126},"Workings_risks J131:AH131, applied at the discount rate. FY27-FY46 captured. See referenced cells for derivation of risk."]
[null,null,"Total risk cost ($2026)",null,{"$f":"SUMPRODUCT(((Option3!I36:AG36)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))*conv_2026","v":299392282.65371525},"Sum of risk costs, applied at the discount rate for the analysis period FY27-FY46."]
[null,null,"Benefits ($2026)"]
[null,null,"Risk cost mitigated",null,{"$f":"E13-E23","v":4862589.5290529132},"Total risk cost ($2026) Option 1 - Total risk cost ($2026) of the preferred option."]
[null,null,"Total benefits ($2026)","PV benefits",{"$f":"E25","v":4862589.5290529132}]
[null,null,"Annualised Costs (capex) ($2023)",null,null,"Listed as [business acronym, model number, sheet name]"]
[null,null,{"$f":"Option3!C14","v":"Cable replacement"},null,{"$f":"SUMPRODUCT(((Option3!I77:AG77)*(Consol!$I$5:$AG$5)*(Consol!$I$7:$AG$7)))","v":-3375102.9545089668},"Annualised capex, applied at the discount rate for the analysis period FY27-FY46."]
[null,null,"Subotal capex ($2026)","PV capex",{"$f":"SUM(E28:E28)*conv_2026","v":-3735214.3247592668}]
[null,null,"Costs (opex)"]
[null,null,"n/a"]
[null,null,"Net benefit ($2026)","NPV",{"$f":"E26+E29","v":1127375.2042936464}]