{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["AER CF","AER NRs","AER lookups","AER ETL","Instructions","CONTENTS","Business & other details","E2. Mains Repex","E3. Mains Augex","E4. Meter replacement","E5. New Connections","E6. Non-network","E10. Overheads","E12. ICT","E13. Other capex","Additional disclosures"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":656,"comments":1,"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":"AER CF","index":0,"n_rows":127,"n_cols":24,"rows_kept":127,"cut":false,"hidden":true,"merged":[[33,37,33,58],[33,68,33,89],[3,1,3,21],[31,37,31,58],[31,68,31,89],[32,37,32,58],[32,68,32,89]]}
[null,"AER CONDITIONAL FORMATTING"]
[]
[]
[null,"CONDITIONAL FORMATTING MAP"]
[null,null,null,null,null,"=INDEX(dms_CF_3.6.1, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.5, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.6, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.7.1, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.7.2, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.7.3, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.7.4, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.8, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_4.1, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_6.6.1, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_6.8, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_7.12, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_8.1_A, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_8.1_B, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_8.1_Neg, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_4.4.1_Neg, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\""]
[null,"dms_CF_TradingName","JurisdictionList","Sector","Segment","dms_CF_3.6.1","dms_CF_3.6.5","dms_CF_3.6.6","dms_CF_3.6.7.1","dms_CF_3.6.7.2","dms_CF_3.6.7.3","dms_CF_3.6.7.4","dms_CF_3.6.8","dms_CF_4.1","dms_CF_6.6.1","dms_CF_6.8","dms_CF_7.12","dms_CF_8.1_A","dms_CF_8.1_B","dms_CF_8.1_Neg","dms_CF_4.4.1","dms_CF_MAIFI_flag","Spare1","Spare2"]
[null,"ActewAGL Distribution","ACT","Electricity","Distribution",null,"Y",null,"Y","Y","N","Y","N","N","N","Y","Y","N","Y","Y","N","N","N","N"]
[null,"Ausgrid","NSW","Electricity","Distribution",null,"Y",null,"N","N","N","Y","N","N","N","Y","Y","N","Y","Y","N","N","N","N"]
[null,"AusNet (D)","Vic","Electricity","Distribution",null,"N",null,"N","N","N","N","N","Y","N","Y","N","N","N","Y","N","N","N","N"]
[null,"AusNet (T)","Vic","Electricity","Transmission",null,"N",null,"N","N","N","N","N","Y","N","Y","N","N","N","Y","N","N","N","N"]
[null,"CitiPower","Vic","Electricity","Distribution",null,"N",null,"N","N","N","N","N","Y","N","Y","N","N","N","Y","N","N","N","N"]
[null,"Directlink","Qld","Electricity","Transmission",null,"N",null,"N","N","N","N","N","Y","N","Y","N","N","Y","Y","N","N","N","N"]
[null,"ElectraNet","SA","Electricity","Transmission",null,"N",null,"N","N","N","N","N","Y","N","Y","N","N","Y","Y","N","N","N","N"]
[null,"Endeavour Energy","NSW","Electricity","Distribution",null,"Y",null,"N","N","N","Y","N","N","N","Y","Y","N","Y","Y","Y","N","N","N"]
[null,"Energex","Qld","Electricity","Distribution",null,"Y",null,"N","N","N","N","N","N","N","Y","Y","N","Y","Y","Y","N","N","N"]
[null,"Ergon Energy","Qld","Electricity","Distribution",null,"Y",null,"N","N","N","N","N","N","N","Y","Y","N","Y","Y","N","N","N","N"]
[null,"Essential Energy","NSW","Electricity","Distribution",null,"Y",null,"N","N","N","Y","N","N","N","Y","Y","N","Y","Y","N","N","N","N"]
[null,"Jemena Electricity","Vic","Electricity","Distribution",null,"N",null,"N","N","N","N","N","Y","N","Y","N","N","N","Y","N","N","N","N"]
[null,"Murraylink","SA","Electricity","Transmission",null,"N",null,"N","N","N","N","N","Y","N","Y","N","N","Y","Y","N","N","N","N"]
[null,"Power and Water","NT","Electricity","Distribution",null,"N",null,"N","Y","N","N","Y","Y","Y","Y","Y","N","Y","Y","N","N","N","N"]
[null,"Powercor Australia","Vic","Electricity","Distribution",null,"N",null,"N","N","N","N","N","Y","N","Y","N","N","N","Y","N","N","N","N"]
[null,"Powerlink","Qld","Electricity","Transmission",null,"N",null,"N","N","N","N","N","Y","N","Y","N","N","Y","Y","N","N","N","N"]
[null,"SA Power Networks","SA","Electricity","Distribution",null,"Y",null,"N","N","N","N","N","Y","N","Y","Y","Y","Y","N","N","N","N","N"]
[null,"TasNetworks (D)","Tas","Electricity","Distribution",null,"Y",null,"N","N","N","N","N","N","N","Y","Y","N","Y","Y","N","N","N","N"]
[null,"TasNetworks (T)","Tas","Electricity","Transmission",null,"N",null,"N","N","N","N","N","Y","N","Y","N","N","Y","Y","N","N","N","N"]
[null,"TransGrid","NSW","Electricity","Transmission",null,"N",null,"N","N","N","N","N","Y","N","Y","N","N","Y","Y","N","N","N","N"]
[null,"United Energy","Vic","Electricity","Distribution",null,"N",null,"N","N","N","N","N","Y","N","Y","N","N","N","Y","N","N","N","N"]
[]
[]
[null,"Confidential"]
[null,"Amended"]
[]
[null,"Worksheet 6.2 STPIS reliability"]
[null,"Formula",null,null,null,"Applied to:"]
[]
[null,"=INDEX(dms_CBD_flag,MATCH(dms_TradingName,dms_TradingName_List))=\"NO\"",null,null,null,"$D$11,$D$17,$D$23,$D$33,$D$39,$D$45,$D$55,$D$61,$D$67,$D$77,$D$83,$D$89"]
[null,"=INDEX(dms_Urban_flag,MATCH(dms_TradingName,dms_TradingName_List))=\"NO\"",null,null,null,"$D$12,$D$18,$D$24,$D$56,$D$62,$D$78,$D$68,$D$84"]
[null,"=INDEX(dms_ShortRural_flag,MATCH(dms_TradingName,dms_TradingName_List))=\"NO\"",null,null,null,"$D$13,$D$19,$D$25,$D$57,$D$63,$D$69,$D$79,$D$85"]
[null,"=INDEX(dms_LongRural_flag,MATCH(dms_TradingName,dms_TradingName_List))=\"NO\"",null,null,null,"$D$14,$D$20,$D$26,$D$58,$D$64,$D$65,$D$70,$D$71,$D$80,$D$86"]
[null,"=INDEX(dms_FeederType_5_flag,MATCH(dms_TradingName,dms_TradingName_List))=\"NO\"",null,null,null,"$D$87,$D$81,$D$71,$D$65,$D$59,$D$49,$D$43,$D$37,$D$21,$D$15"]
[null,"=dms_MAIFI_Flag=\"No\"",null,null,null,"$D$55:$D$72"]
[]
[]
[null,"Business & other details"]
[null,"=(INDEX(dms_Model_Span,MATCH(dms_Model,dms_Model_List))>1)"]
[null,"=(INDEX(dms_Model_Span,MATCH(dms_Model,dms_Model_List))=1)"]
[]
[]
[null,"STYLES IN USE"]
[null,null,"dms_1"]
[null,null,"dms_2"]
[null,null,"dms_3"]
[null,null,"dms_4"]
[null,null,"dms_5"]
[null,null,"dms_NUM"]
[null,null,"dms_NUM%"]
[null,null,"dms_Row_Locked"]
[null,null,"dms_Row1"]
[null,null,"dms_Row2"]
[null,null,"dms_T1"]
[null,null,"dms_T2"]
[null,null,"dms_BH"]
[null,null,"dms_BY1"]
[null,null,"dms_BY2"]
[null,null,"dms_GH"]
[null,null,"dms_GY1"]
[null,null,"dms_GY2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"0"]
[null,null,{"$f":"IFERROR(IF(dms_Model=\"ARR\",(MAX(0,dms_0608_LastRow-dms_0608_OffsetRows)),\"not an ARR\"),\"0\")","v":0}]

{"sheet":"AER NRs","index":1,"n_rows":226,"n_cols":15,"rows_kept":226,"cut":false,"hidden":true,"merged":[[189,1,190,1],[193,1,194,1],[197,1,198,1],[206,1,211,1],[116,1,130,1],[133,1,148,1],[150,1,156,1],[158,1,172,1],[174,1,175,1],[177,1,182,1],[108,1,113,1],[4,1,26,1],[30,1,53,1],[30,10,30,11],[31,10,33,10],[34,10,38,10],[42,10,43,10],[63,1,76,1],[82,1,95,1],[98,1,105,1],[31,36,31,57],[31,67,31,88],[32,36,32,57],[32,67,32,88],[33,36,33,57],[33,67,33,88]]}
[null,"AER NAMED RANGES"]
[]
[null,"DROP DOWN SELECTORS USED IN WORKBOOKS"]
[]
[null,"COVER SHEET","dms_DataQuality_List","dms_Confid_status_List"]
[null,null,"-- select --","-- select --"]
[null,null,"Actual","Public"]
[null,null,"Estimate","Confidential"]
[null,null,"Consolidated"]
[]
[]
[null,null,"For all files either AER or business needs to be able to specify the type of submission","For PTRM & RFM templates we must provide a choice in case they change their form of control - otherwise it is drawn from the business specific lookup table above."]
[null,null,"dms_SourceList","dms_FormControl_Choices"]
[null,null,"-- select --","Revenue cap"]
[null,null,"After appeal","Revenue yield"]
[null,null,"Draft decision","Weighted average price cap"]
[null,null,"Final decision"]
[null,null,"PTRM update 1"]
[null,null,"PTRM update 2"]
[null,null,"PTRM update 3"]
[null,null,"PTRM update 4"]
[null,null,"PTRM update 5"]
[null,null,"PTRM update 6"]
[null,null,"PTRM update 7"]
[null,null,"Regulatory proposal"]
[null,null,"Reporting"]
[null,null,"Revised regulatory proposal"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"This is used to create an image to insert on 6.3 STPIS sheet - not for dropdown lists."]
[null,"CA & RESET RINS \nDNSP","dms_DNSP_020301_SubstationType","dms_DNSP_020301_ProjectType","dms_DNSP_020301_ProjectTrigger","dms_DNSP_020302_ProjectType","dms_DNSP_020302_ProjectTrigger","dms_STPIS_Exclusion_List","dms_Reason_Interruption","dms_Reason_Interruption_Detailed","Reason for interruption",null,null,"dms_N0205_AssetType"]
[null,null,"Subtransmission substation","New substation establishment","Demand growth","New line on new route - single circuit","Demand growth","Weather","Animal","Animal impact","Animal","Animal impact",null,"Cast Iron"]
[null,null,"Zone substation","Substation upgrade - capacity"," Voltage issues","New line on new route - dual circuit"," Voltage issues","Equipment failure","Asset failure","Animal nesting/burrowing, etc and other",null,"Animal nesting/burrowing, etc and other",null,"PVC"]
[null,null,"Switching station","Substation upgrade - voltage"," Reactive power issue","New line on new route - other"," Reactive power issue","Operational error","Other","Other",null,"Other",null,"Polyamide"]
[null,null,"Other","Other"," Fault level issues","Line rebuild over existing route - single circuit"," Fault level issues","Vegetation","Overloads","LV","Asset failure","LV",null,"High density polyethylene (80)"]
[null,null,null,null," Safety","Line rebuild over existing route - dual circuit"," Net market benefit","Animals","Planned","Distribution substation",null,"Distribution substation",null,"High density polyethylene (100)"]
[null,null,null,null," Environment","Reconductor - Single circuit"," Safety","Third party impacts","Network business","HV",null,"HV",null,"High density polyethylene (250)"]
[null,null,null,null," Other","Reconductor - Dual circuit"," Environment","Transmission failure","Third party","Zone substation",null,"Zone substation",null,"High density polyethylene (575)"]
[null,null,null,null,null,"Reconductor - Other"," Other","Load shedding","Unknown","Subtransmission",null,"Subtransmission",null,"Medium density polyethylene"]
[null,null,null,null,null,"Line upgrade - raising/retensoring",null,"Inter-distributor connection failure","Vegetation","insert description of 'other'","Other","insert description of 'other'",null,"Unprotected steel"]
[null,null,null,null,null,"Line upgrade - voltage upgrade",null,"Other","Weather","Network error","Overloads",null,null,"Protected steel"]
[null,null,null,null,null,"Line upgrade - capacity",null,null,"2 - STPIS Exclusion (3.3)(a)","Switching and protection error","Planned",null,null,"Other"]
[null,null,null,null,null,"String spare circuit",null,null,"3 - STPIS Exclusion (3.3)(a)","Fire","Network business","Network error"]
[null,null,null,null,null,"Other",null,null,"4 - STPIS Exclusion (3.3)(a)","Other",null,"Switching and protection error"]
[null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)","Dig-in","Third party","Fire"]
[null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)","Unauthorised access",null,"Other"]
[null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)","Vehicle impact",null,"Dig-in"]
[null,null,null,null,null,null,null,null,null,"Unknown",null,"Unauthorised access"]
[null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - NSP responsibility",null,"Vehicle impact"]
[null,null,null,null,null,null,null,null,null,"Grow-in - NSP responsibility","Unknown","Unknown"]
[null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - Other responsible party","Vegetation","Blow-in/Fall-in - NSP responsibility"]
[null,null,null,null,null,null,null,null,null,"Grow-in - Other responsible party",null,"Grow-in - NSP responsibility"]
[null,null,null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - Other responsible party"]
[null,null,null,null,null,null,null,null,null,null,null,"Grow-in - Other responsible party"]
[null,null,null,null,null,null,null,null,null,null,"Weather"]
[null,null,null,null,null,null,null,null,null,null,"2 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"3 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"4 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)"]
[]
[]
[null,"CA & RESET RINS \nTNSP ","dms_TNSP_0203_SubstationType","dms_TNSP_020301_ProjectType","dms_TNSP_020301_ProjectTrigger","dms_TNSP_020302_ProjectType","dms_TNSP_0203_ProjectTrigger"]
[null,null,"Terminal station","New substation establishment","Demand growth","New line on new route - single circuit","Demand growth"]
[null,null,"Switching station","Capacity upgrade"," Voltage issues","New line on new route - dual circuit"," Voltage issues"]
[null,null,"Transmission substation","Voltage upgrade"," Reactive power issue","New line on new route - other"," Reactive power issue"]
[null,null,"Other","Other"," Fault level issues","Line rebuild over existing route - single circuit"," Fault level issues"]
[null,null,null,null,"Net market benefit","Line rebuild over existing route - dual circuit"," Net market benefit"]
[null,null,null,null," Safety","Reconductor - Single circuit"," Safety"]
[null,null,null,null," Environment","Reconductor - Dual circuit"," Environment"]
[null,null,null,null," Other","Reconductor - Other"," Other"]
[null,null,null,null,null,"Line upgrade - raising/retensoring"]
[null,null,null,null,null,"Line upgrade - voltage upgrade"]
[null,null,null,null,null,"Line upgrade - capacity"]
[null,null,null,null,null,"String spare circuit"]
[null,null,null,null,null,"Other"]
[]
[]
[]
[null,"NAMED RANGES USED IN ETL PROCESS"]
[]
[null,"CA & RESET RINS \nDNSP ONLY","dms_020303_01_UOM","dms_020501_01_UOM","dms_020501_02_UOM","dms_020501_03_UOM","dms_020501_04_UOM","dms_020701_01_UOM","dms_020701_02_UOM","dms_020701_01_Rows","dms_040102_01_UOM","dms_040102_04_UOM","dms_E050201_UOM","dms_E050302_UOM"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","km","km","Route line length within zone","0's","days","per metre per connection","metres per connection"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","0's","0's","Number of maintenance spans","0's","0's","per service per connection","number per connection"]
[null,null,"Circuit line length in km","MVA added","MVA added","MVA added","MVA added","km","km","Total length of maintenance spans","0's","$0s","number per connection","number per connection"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","km","km","Length of vegetation corridors","$0s","0's"]
[null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s","0's","0's","Average number of trees per maintenance span"]
[null,null,"Number","net circuit km added","net circuit km added","net circuit km added","net circuit km added","years","years","Average frequency of cutting cycle"]
[null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s"]
[null,null,null,"net circuit km added","net circuit km added","net circuit km added","net circuit km added"]
[null,null,null,"total spend $0s","total spend $0s","total spend $0s","total spend $0s"]
[null,null,null,"0's",null,"$0s"]
[null,null,null,"0's"]
[null,null,null,"0's"]
[null,null,null,"$0s"]
[]
[]
[null,"CA & RESET RINS \nTNSP ONLY","dms_020701_01_UOM"]
[null,null,"km"]
[null,null,"0's"]
[null,null,"km"]
[null,null,"0's"]
[null,null,"km"]
[null,null,"metres"]
[null,null,"years"]
[]
[]
[null,"CA & RESET RINS \nDNSP & TNSP","dms_020603_01_UOM"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"(per cent)"]
[]
[]
[null,"EB & RESET RINS \nDNSP ONLY","dms_030601_01_UOM","dms_030601_02_UOM","dms_030701_01_UOM","dms_030702_01_UOM","dms_030703_01_UOM"]
[null,null,"minutes/customer","minutes/customer","Customer / km","%","km"]
[null,null,"minutes/customer","minutes/customer","MWh/customer","Number of spans"]
[null,null,"interruptions/customer","interruptions/customer","kVA / customer","Number of spans"]
[null,null,"interruptions/customer","interruptions/customer",null,"Number of spans"]
[null,null,null,null,null,"Number of spans"]
[null,null,null,null,null,"Years"]
[null,null,null,null,null,"Years"]
[null,null,null,null,null,"Trees"]
[null,null,null,null,null,"Trees"]
[null,null,null,null,null,"Defects"]
[null,null,null,null,null,"Defects"]
[null,null,null,null,null,"Spans"]
[null,null,null,null,null,"km"]
[null,null,null,null,null,"Spans"]
[]
[null,null,"WHEN INSERTING COVER SHEET INTO A TNSP FILE - APPLY THESE NAMED RANGES"]
[null,"EB & RESET RINS \nTNSP ONLY","dms_030601_01_UOM",null,"dms_030701_01_UOM","dms_030702_01_UOM"]
[null,null,"%",null,"Number of spans","km"]
[null,null,"number",null,"Years","%"]
[null,null,"number",null,"Trees","km"]
[null,null,"%",null,"Defects","number"]
[null,null,"number",null,"Number of spans"]
[null,null,"number",null,"km"]
[null,null,"%",null,"km"]
[null,null,"number",null,"Number of spans"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[]
[null,"EB & RESET RINS \nDNSP & TNSP","dms_EB_RAB_PIT"]
[null,null,"Beginning of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[]
[null,"ARR \nDNSP ONLY","dms_030605_UOM","dms_03060703_UOM","dms_E020202_UOM","Spare"]
[null,null,"number","number","Length of mains replaced"]
[null,null,"number","number","Number of services replaced"]
[null,null,"number","number"]
[null,null,"number","number"]
[null,null,"number","(per cent)"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"(per cent)"]
[null,null,"(per cent)",""]
[]
[null,"RFM","dms_Beg","dms_Mid","dms_End"]
[null,null,"Beginning of year","Mid year","End of Year"]
[]
[null,"PTRM","dms_PTRM_RAB_PIT","dms_PTRM_TAB_PIT","DMS_Xfactor"]
[null,null,"Beginning of year","Beginning of year","x factors"]
[null,null,"End of year","End of year"]
[null,null,"End of year","End of year"]
[null,null,"End of year","End of year"]
[null,null,"End of year"]
[]
[]
[null,"STPIS & MIC NAMED RANGES "]
[]
[null,"These \"row descriptions\" are the column headings in the various templates but become row descriptions in the ETL process"]
[]
[null,"Table 6.3 sustained interruptions - row descriptions","dms_060301_CustNo_Affected_Row","dms_060301_Avg_Duration_Sustained_Int_Row","dms_060301_Effect_unplanned_SAIDI_Row","dms_060301_Effect_unplanned_SAIFI_Row"]
[null,null,"Number of customers affected by the interruption","Average duration of sustained customer interruption","Effect on unplanned SAIDI","Effect on unplanned SAIFI"]
[]
[]
[null,"Table 6.1 telephone answering - row descriptions and start date","dms_060101_Rows","dms_060102_Rows","dms_060101_StartDateTxt"]
[null,null,"Total number of calls \n(after removing excluded events)","Number of calls answered within 30 seconds \n(after excluding excluded events) ",{"$f":"dms_060701_StartDateTxt","v":"1-Jan-2018"}]
[]
[]
[null,"Table 6.8.1 - row descriptions","dms_060801_01_Rows","dms_060801_02_Rows","dms_060801_03_Rows","dms_060801_04_Rows"]
[null,null,"Number of interruptions","Duration of interruptions","Total unplanned minutes off supply","Effect on unplanned MAIFI"]
[]
[]
[null,"Table 7.9.4 - market impact component - row descriptions","dms_070904_01_Rows","without exclusions","with exclusions"]
[]
[]
[null,"These headings (Lists) are determined from the INDEX/MATCH function on the NSP selected on the Business & other details sheet"]
[]
[null,"Table 6.7.1 - daily performance data - unplanned - MAIFI  -- row descriptions and header named range values","dms_060701_Feeder_Header_Lvl4",{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"},{"$f":"IF((INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))=0),\"Network\",(INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))))","v":"Network"},{"$f":"IF((INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))=0),\"Network\",(INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))))","v":"Network"},"Network","Network"]
[]
[null,null,"dms_060701_Rows","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events"]
[null,null,null,"the number of column headings changes from 10 to 12 depending on the number of feeder categories for the NSP"]
[]
[null,null,"dms_0603_FeederList",{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"}]
[]
[]
[null,"Use these to add to specific worksheets in existing files","Use these to add to specific worksheets in existing files"]
[]
[]
[null,"ARRs 6.7 STPIS daily performance","dms_060101_Values","dms_060102_Values","dms_060701_Values"]
[null,null,"dms_LeapYear"]
[]
[]
[null,"ARR's  6.8 STPIS exclusions","dms_060801_Event_Date","dms_060801_OutageID","dms_060801_FeederID","dms_060801_FeederClass","dms_060801_CauseID","dms_060801_01_Values","dms_060801_02_Values","dms_060801_03_Values","dms_060801_Excl_Cat","dms_060801_04_Values"]
[null,null,"dms_060801_StartCell"]
[]
[]
[null,"CA 6.3 sustained interruptions","dms_060301_Event_Date","dms_060301_Event_Time","dms_060301_AssetID","dms_060301_FeederClass","dms_060301_Reason","dms_060301_DetailedReason","dms_060301_CustNo_Affected_Values","dms_060301_Avg_Duration_Sustained_Int_Values","dms_060301_Effect_unplanned_SAIDI_Values","dms_060301_Effect_unplanned_SAIFI_Values","dms_060301_MED"]

{"sheet":"AER lookups","index":2,"n_rows":96,"n_cols":38,"rows_kept":96,"cut":false,"hidden":true,"merged":[[30,1,30,4],[13,25,13,28],[13,31,13,35]]}
[null,"AER LOOKUP TABLES"]
[]
[null,"Data in these columns used for data validation and database purposes."]
[null,"Date last modified:","2017-01-16","added (Albury and Victora) for AGN"]
[null,null,"2016-10-17","updated TransGrid's correct legal name, corrected TasNetworks (T) to June financial year"]
[null,null,"2017-02-01","inserted Power and Water, added NRs (dms_FeederCat_1 and dms_FeederCat_2)"]
[null,null,"2017-03-03","inserted AEMO as a business"]
[null,null,"2018-03-28","major changes to accommodate STPIS"]
[null,null,"Template Version",5]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feeder Types",null,null,null,"TasNetworks (D)","MAIFI flag","Feeder Names"]
[]
[null,"dms_TradingName_List","dms_TradingNameFull_List","dms_ABN_List","dms_JurisdictionList","dms_Sector_List","dms_Segment_List","dms_FormControl_List","dms_RPT_List","dms_RPTMonth_List","dms_CRCPlength_List","dms_FRCPlength_List","dms_PRCPlength_List","dms_663_List","dms_DeterminationRef_List","dms_Addr1_List","dms_Addr2_List","dms_Suburb_List","dms_State_List","dms_PostCode_List","dms_PAddr1_List","dms_PAddr2_List","dms_PSuburb_List","dms_PState_List","dms_PPostCode_List","dms_CBD_flag","dms_Urban_flag","dms_ShortRural_flag","dms_LongRural_flag","dms_FeederType_5_flag","dms_MAIFI_flag_List","dms_FeederName_1","dms_FeederName_2","dms_FeederName_3","dms_FeederName_4","dms_FeederName_5","dms_Public_Lighting_List","Name"]
[null,"AGN (Albury and Victoria)","Australian Gas Networks Limited (reporting data for Albury and Victoria)",19078551685,"Vic","Gas","Distribution","Weighted average price cap","Calendar","December",5,5,5,"x",null,"Level 6","400 King William Street","ADELAIDE","SA",5000,"PO Box 6468","Halifax Street","ADELAIDE","SA",5000,"NO","NO","NO","NO","NO","-","CBD","Urban","Short rural","Long rural",null,"NO","AGN (Albury)"]
[null,"AGN (Albury)","Australian Gas Networks Limited (reporting data for Albury)",19078551685,"Vic","Gas","Distribution","Weighted average price cap","Calendar","December",5,5,5,"x",null,"Level 6","400 King William Street","ADELAIDE","SA",5000,"PO Box 6468","Halifax Street","ADELAIDE","SA",5000,"NO","NO","NO","NO","NO","-","CBD","Urban","Short rural","Long rural",null,"NO"]
[null,"AGN (SA)","Australian Gas Networks Limited (reporting data for SA)",19078551685,"SA","Gas","Distribution","Weighted average price cap","Financial","June",5,5,5,5,"distribution determination","Level 6","400 King William Street","ADELAIDE","SA",5000,"PO Box 6468","Halifax Street","ADELAIDE","SA",5000,"NO","NO","NO","NO","NO","-","CBD","Urban","Short rural","Long rural",null,"NO","AGN (SA)"]
[null,"AGN (Victoria)","Australian Gas Networks Limited (reporting data for Victoria)",19078551685,"Vic","Gas","Distribution","Weighted average price cap","Calendar","December",5,5,5,"x",null,"Level 6","400 King William Street","ADELAIDE","SA",5000,"PO Box 6468","Halifax Street","ADELAIDE","SA",5000,"NO","NO","NO","NO","NO","-","CBD","Urban","Short rural","Long rural",null,"NO","AGN (Victoria)"]
[null,"AusNet (Gas)","AusNet Gas Services","086015036","Vic","Gas","Distribution","Weighted average price cap","Calendar","December",5,5,5,"X",null,"Level 31","2 Southbank Boulevard","SOUTHBANK","Vic",3008,null,null,null,"Vic","-","NO","NO","NO","NO","NO","-","CBD","Urban","Short rural","Long rural",null,"NO","AusNet (Gas)"]
[null,"Australian Distribution Co. (Gas)","Australian Gas Distribution Co. ",11222333444,"Vic","Gas","Distribution","Weighted average price cap","Calendar","December",5,5,5,null,null,"123 Straight Street",null,"MELBOURNE","Vic",3000,"PO Box 123",null,"MELBOURNE","Vic",3000,"NO","NO","NO","NO","NO","-","CBD","Urban","Short rural","Long rural",null,"NO","Australian Distribution Co. (Vic)"]
[null,"Central Ranges Pipeline (D)","Central Ranges Pipeline Pty Ltd",108218355,"NSW","Gas","Distribution","Weighted average price cap","Financial","June",15,5,5,5,"distribution determination","Level 19","580 George Street","SYDNEY","NSW",2000,"PO Box R41",null,"ROYAL EXCHANGE","NSW",1225,"NO","NO","NO","NO","NO","-","CBD","Urban","Short rural","Long rural",null,"NO"]
[null,"Evoenergy Gas","Evoenergy Gas",76670568688,"ACT","Gas","Distribution","Weighted average price cap","Financial","June",5,5,5,"x",null,"40 Bunda Street",null,"CANBERRA","ACT",2600,"GPO BOX 366",null,"CANBERRA","ACT",2601,"NO","NO","NO","NO","NO","-","CBD","Urban","Short rural","Long rural",null,"NO","ActewAGL Gas"]
[null,"JGN","Jemena Gas Networks (NSW) Ltd","003 004 322","NSW","Gas","Distribution","Weighted average price cap","Financial","June",5,5,5,null,null,"please provide street address",null,null,null,null,"please provide postal address",null,null,null,null,"NO","NO","NO","NO","NO","-","CBD","Urban","Short rural","Long rural",null,"NO","JGN"]
[null,"Multinet Gas","Multinet Gas (DB No.1) Pty Ltd (ACN 086 026 986), Multinet Gas (DB No.2) Pty Ltd (ACN 086 230 122)","086026986","Vic","Gas","Distribution","Weighted average price cap","Calendar","December",5,5,5,"x",null,"43-45 Centreway",null,"MT WAVERLEY","Vic",3149,null,null,null,null,null,"NO","NO","NO","NO","NO","-","CBD","Urban","Short rural","Long rural",null,"NO","Multinet Gas"]
[]
[]
[]
[]
[null,"The Reg Year Ending (dms_RYE) must be set to the last year of the regulatory period. For forecast data is is usually (FRCP_y5) for actual it is a single year (CRY). For historical actual data the RYE will need to be set manually in the business details sheet by setting the dms_Multiyear_flag to 1 and putting the correct value in 'dms_Specified_FinalYear. See cells C67:C68"]
[null,"dms_Model_List ","dms_Model_Name_Format1","dms_Worksheet_List","dms_Model_Span_List"]
[null,"ARR","Annual Reporting",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"HISTORICAL ANNUAL REPORTING\",\"ANNUAL REPORTING\")","v":"HISTORICAL ANNUAL REPORTING"},1]
[null,"CA","Category Analysis",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL CATEGORY ANALYSIS\",\"CATEGORY ANALYSIS\")","v":"NEW HISTORICAL CATEGORY ANALYSIS"},1]
[null,"CESS","Capitlal Expenditure","CAPITLAL EXPENDITURE SHARING SCHEMING",5]
[null,"CPI","CPI","CPI",5]
[null,"EB","Economic Benchmarking",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL ECONOMIC BENCHMARKING\",\"ECONOMIC BENCHMARKING\")","v":"NEW HISTORICAL ECONOMIC BENCHMARKING"},1]
[null,"Pricing","Pricing Proposal","PRICING PROPOSAL",5]
[null,"PTRM","Post Tax Revenue Model","POST TAX REVENUE MODEL",5]
[null,"Reset","Regulatory Reporting (Reset)","REGULATORY REPORTING STATEMENT",5]
[null,"RFM","Roll Forward Model","ROLL FORWARD MODEL",5]
[null,"WACC","Weighted Average Cost of Capital","WEIGHTED AVERAGE COST OF CAPITAL",1]
[]
[]
[]
[null,"Financial","Calendar",null,"PREVIOUS",null,"CURRENT",null,"FORTHCOMING"]
[null,"1987-88","1988","PRCP_y1",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","v":2011},"CRCP_y1",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","v":2016},{"$f":"FRCP_y1","v":2021},{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","v":2021}]
[null,"1988-89","1989","PRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+1)","v":2012},"CRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+1)","v":2017},"FRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+1)","v":2022}]
[null,"1989-90","1990","PRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+2)","v":2013},"CRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+2)","v":2018},"FRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+2)","v":2023}]
[null,"1990-91","1991","PRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+3)","v":2014},"CRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+3)","v":2019},"FRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+3)","v":2024}]
[null,"1991-92","1992","PRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+4)","v":2015},"CRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+4)","v":2020},"FRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+4)","v":2025}]
[null,"1992-93","1993","PRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+5)","v":2016},"CRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+5)","v":2021},"FRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+5)","v":2026}]
[null,"1993-94","1994","PRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+6)","v":2017},"CRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+6)","v":2022},"FRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+6)","v":2027}]
[null,"1994-95","1995","PRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+7)","v":2018},"CRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+7)","v":2023},"FRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+7)","v":2028}]
[null,"1995-96","1996","PRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+8)","v":2019},"CRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+8)","v":2024},"FRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+8)","v":2029}]
[null,"1996-97","1997","PRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+9)","v":2020},"CRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+9)","v":2025},"FRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+9)","v":2030}]
[null,"1997-98","1998","PRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+10)","v":2021},"CRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+10)","v":2026},"FRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+10)","v":2031}]
[null,"1998-99","1999","PRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+11)","v":2022},"CRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+11)","v":2027},"FRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+11)","v":2032}]
[null,"1999-00","2000","PRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+12)","v":2023},"CRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+12)","v":2028},"FRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+12)","v":2033}]
[null,"2000-01","2001","PRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+13)","v":2024},"CRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+13)","v":2029},"FRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+13)","v":2034}]
[null,"2001-02","2002","PRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+14)","v":2025},"CRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+14)","v":2030},"FRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+14)","v":2035}]
[null,"2002-03","2003","PRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+15)","v":2026},"CRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+15)","v":2031},"FRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+15)","v":2036}]
[null,"2003-04","2004"]
[null,"2004-05","2005"]
[null,"2005-06","2006",null,"CRY - FRY"]
[null,"2006-07","2007","dms_y1",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row),0)","v":2018}]
[null,"2007-08","2008","dms_y2",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+1),0)","v":2019}]
[null,"2008-09","2009","dms_y3",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+2),0)","v":2020}]
[null,"2009-10",2010,"dms_y4",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+3),0)","v":2021}]
[null,"2010-11",2011,"dms_y5",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+4),0)","v":2022}]
[null,"2011-12",2012,"dms_y6",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+5),0)","v":2023}]
[null,"2012-13",2013,"dms_y7",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+6),0)","v":2024}]
[null,"2013-14",2014,"dms_y8",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+7),0)","v":2025}]
[null,"2014-15",2015,"dms_y9",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+8),0)","v":2026}]
[null,"2015-16",2016,"dms_y10",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+9),0)","v":2027}]
[null,"2016-17",2017,"dms_y11",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+10),0)","v":2028}]
[null,"2017-18",2018,"dms_y12",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+11),0)","v":2029}]
[null,"2018-19",2019,"dms_y13",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+12),0)","v":2030}]
[null,"2019-20",2020,"dms_y14",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+13),0)","v":2031}]
[null,"2020-21",2021,"dms_y15",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+14),0)","v":2032}]
[null,"2021-22",2022,"dms_y16",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+15),0)","v":2033}]
[null,"2022-23",2023]
[null,"2023-24",2024]
[null,"2024-25",2025]
[null,"2025-26",2026]
[null,"2026-27",2027]
[null,"2027-28",2028]
[null,"2028-29",2029]
[null,"2029-30",2030]
[null,"2030-31",2031]
[null,"2031-32",2032]
[null,"2032-33",2033]
[null,"2033-34",2034]
[null,"2034-35",2035]
[null,"2035-36",2036]
[null,"2036-37",2037]

{"sheet":"AER ETL","index":3,"n_rows":145,"n_cols":8,"rows_kept":145,"cut":false,"hidden":true,"merged":[[71,1,73,1],[32,68,32,89],[33,37,33,58],[33,68,33,89],[34,0,59,0],[34,37,34,58],[34,68,34,89],[32,37,32,58],[11,0,15,0],[12,4,12,8],[14,2,14,4],[18,0,25,0],[26,0,31,0]]}
[null,"AER ETL INFORMATION"]
[]
[null,"USES NAMED RANGES FLAG","yes","dms_Defined_Names_Used"]
[]
[null,"IF THIS IS AN ABC RIN - make sure the the named range CRY is applied and the named range dms_dollar_nom_UOM is applied"]
[null,"IF THIS IS A RESET RIN - make sure the named ranges CRY and dms_dollar_nom_UOM are NOT present in the workbook"]
[null,"FOR ABC RINS THAT SPAN MULTIPLE YEARS - make sure MultiYear Flag is set and final year entered as required"]
[]
[null,"Full trading name",{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"AusNet Gas Services"},null,"dms_TradingNameFull"]
[null,"Trading name",{"$f":"dms_TradingName","v":"AusNet (Gas)"}]
["Selected here","Model / RIN","ARR","dms_Model"]
["Read from Business & other details","Source","Reporting","dms_Source"]
[null,"Data quality",{"$f":"dms_Selected_Quality","v":"Consolidated"},"dms_DQ_1"]
[null,"Data status",{"$f":"dms_Selected_Status","v":"Public"},"dms_DQ_2"]
[null,"Amendment reason",{"$f":"dms_Amendment_Text","v":"."},null,null,"dms_AmendmentReason"]
[null,"Submission date",{"$f":"dms_Typed_Submission_Date","v":"30/06/22"},"dms_SubmissionDate"]
[]
["Redundant","EBSS - First application of scheme in forthcoming period?","No"]
["Pre-populated from lookup table","Data ingestion data quality",{"$f":"dms_Selected_Quality","v":"Consolidated"},"dms_DataQuality","=IF(dms_DQ_2=\"Confidential\",\"Consolidated\",\"Public\")"]
[null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Gas"},"dms_Sector","=INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Distribution"},"dms_Segment","=INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Regulatory Year Ending",{"$f":"dms_RYE_result","v":"2021"},"dms_RYE","=IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))"]
[null,"Reporting Period Type",{"$f":"INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Calendar"},"dms_RPT","=INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"EB/CA Unit of Measure for Monetary Values","$0s","dms_dollar_nom_UOM","If the cover sheet is attached to an ABC RIN apply the NAMED RANGE to the cell"]
[null,"Security Classification","Public","dms_Classification","Always Public"]
[null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"Vic"},"dms_Jurisdiction","=INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))"]
["Relevant for PTRM, RFMs and Reset RINS","$ REAL REFERENCES"]
[null,"Does the named range CRY exist in this file? ",{"$f":"IFERROR(\"Yes \"&CRY,\"NO\")","v":"Yes 2018"}]
[null,"CRY-1  (last full calendar year before CRY)",{"$f":"IFERROR(IF(dms_RPT=\"calendar\",CRY-1,LEFT(CRY,4)),\"CRY not present\")","v":2017},"dms_Cal_Year_B4_CRY","'=IF(dms_RPT=\"financial\",VALUE(LEFT(dms_SingleYear_FinalYear_Result,4)),VALUE(LEFT(dms_SingleYear_FinalYear_Result,4)-1))"]
[null,"Dollar $ real month",{"$f":"INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"December"},"dms_RPTMonth","=INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"IF(dms_SingleYearModel=\"yes\",CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&dms_DollarReal_year)","v":"December 2018"},"dms_DollarReal","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_RYE,2)&RIGHT(dms_RYE,2))))"]
[null,"Dollar $ real previous year (PRCP_y5)",{"$f":"IF(dms_SingleYearModel=\"yes\",CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&dms_Previous_DollarReal_year)","v":"December 2018"},"dms_DollarReal_Prev","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE(((LEFT(CRY,2))&RIGHT(CRY,2))-1),CONCATENATE(dms_RPTMonth)&\" \"&VALUE(((LEFT(dms_CRCP_FirstYear_Result,2)&RIGHT(dms_CRCP_FirstYear_Result,2))))-1)"]
[null,"PTRM/ RFMs"]
[null,"Form of control",{"$f":"INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Weighted average price cap"},"dms_FormControl","=INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))"]
["All potential values for Regulatory Years or RYEs as calculated","This block works out the various RYE's for ALL RIN types and MODELS"]
[null,"dms_start_year",{"$f":"FRCP_y1","v":2021},"FRCP_y1 from cover sheet"]
[null,"dms_CRY_start_year",{"$f":"IFERROR(CRY,CRCP_y4)","v":2018}]
[null,"dms_CRY_start_row",{"$f":"IFERROR(MATCH(dms_CRY_start_year,INDIRECT(dms_RPT),0),0)","v":31}]
[null,"dms_FRCP_start_row",{"$f":"MATCH(dms_start_year,INDIRECT(dms_RPT),0)","v":34},"Uses FRCP_y1 as a start reference"]
[null,"dms_CRCP_start_row",{"$f":"dms_FRCP_start_row-dms_CRCPlength_Num","v":29},"Uses the value in dms_CRCPlength_Num"]
[null,"dms_PRCP_start_row",{"$f":"dms_FRCP_start_row-dms_CRCPlength_Num-dms_PRCPlength_Num","v":24},"Uses the value in dms_CRCPlength_Num and dms_PRCPlength_Num"]
[null,"dms_RYE_start_row",{"$f":"dms_FRCP_start_row+(dms_FRCPlength_Num-1)","v":38},"Uses the value in dms_FRCPlength_Num-1"]
[null,"FRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","v":2021},"Converts the FRCP start row to display the year"]
[null,"CRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","v":2016},"Converts the CRCP start row to display the year"]
[null,"PRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","v":2011},"Converts the PRCP start row to display the year"]
[null,"FRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+dms_FRCPlength_Num-1)","v":2025},"Finds the FRCP final year"]
[null,"CRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+dms_CRCPlength_Num-1)","v":2020},"Finds the CRCP final year"]
[null,"PRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+dms_FRCPlength_Num-1)","v":2015},"Finds the PRCP final year"]
[null,"dms_Reset_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_RYE_start_row)","v":2025},"For Resets and PTRM/RFMs (same as FRCP_final_year)"]
[null,"dms_SpecifiedYear_final_year",{"$f":"FRY","v":2021},"FRY from cover sheet"]
[null,"dms_DollarReal_year",{"$f":"LEFT(CRCP_final_year,2)&RIGHT(CRCP_final_year,2)","v":"2020"},"Uses the value in CRCP_final_year"]
[null,"dms_Previous_DollarReal_year",{"$f":"LEFT(PRCP_final_year,2)&RIGHT(PRCP_final_year,2)","v":"2015"},"Uses the value in PRCP_final_year"]
[null,"dms_CRY_RYE",{"$f":"IFERROR(LEFT(CRY,2)&RIGHT(CRY,2),0)","v":"2018"},"For ABC single year RINS"]
[null,"dms_Reset_RYE",{"$f":"IF(dms_Model_Span>1,IF(dms_Model=\"RFM\",(LEFT(dms_DollarReal_year,2)&RIGHT(dms_DollarReal_year,2)),(LEFT(dms_Reset_final_year,2)&RIGHT(dms_Reset_final_year,2))),0)","v":0},"If model span > 1 then uses dms_Reset_RYE otherwise it's a multi year ABC and uses dms_Specified_RYE"]
[null,"dms_Specified_RYE",{"$f":"IF(dms_MultiYear_ResponseFlag=\"Yes\",(LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2)),0)","v":"2021"},"If multi year ABC - uses dms_Specified_FinalYear"]
[null,"dms_Model_Span",{"$f":"INDEX(dms_Model_Span_List,MATCH(dms_Model,dms_Model_List))","v":1},"A result of 5 is used to signify that it is more than 1 year span"]
[null,"dms_RYE_result",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",dms_Specified_RYE,(IF(dms_Model_Span>1,dms_Reset_RYE,dms_CRY_RYE)))","v":"2021"},"Nested IF - feeds into dms_RYE"]
[null,"dms_Reset_Span",{"$f":"IF(dms_Reset_RYE>0,CONCATENATE(FRCP_y1,\" to \",FRCP_final_year),0)","v":0},"Reset span of years as text"]
[null,"dms_SpecifiedYear_Span",{"$f":"IF(dms_Specified_RYE>0,CONCATENATE(CRY,\" to \",dms_Specified_FinalYear),0)","v":"2018 to 2021"},"Multi year ABC span of years as text"]
[null,"dms_Header_Span",{"$f":"IF(dms_MultiYear_Flag=1,dms_SpecifiedYear_Span,IF(dms_Model_Span>1,dms_Reset_Span,CRY))","v":"2018 to 2021"},"NESTED IF - for Sheet Headers"]
[null,"ABC RINS THAT SPAN MULTIPLE YEARS"]
[null,"This is a multi year ABC RIN?","Yes"]
[null,null,{"$f":"IF(dms_MultiYear_ResponseFlag=\"No\",0,1)","v":1},"dms_MultiYear_Flag","This is set from the answer provided above"]
[null,null,{"$f":"IF(dms_MultiYear_Flag=1,FRY,\"not a Multiple year submission\")","v":2021},"dms_Specified_FinalYear","The result here is returned to dms_CRCP_FinalYear_Result if response to Q in C73 is \"yes\" and dms_MultiYear_Flag is set to 1"]
[null," Start year for 5.2 in Multi year ABC RINS",{"$f":"IFERROR(IF(dms_MultiYear_Flag=1,FRY,CRY),\"not an ABC\")","v":2021},"dms_0502_Inst_Year","=IF(dms_MultiYear_Flag=1,FRY,CRY)",null,"For single year RINS this is CRY - multi year RINS need to start a the end of the span of years (ie. FRY)"]
[null,"WHAT IS THE RYE?"]
[null,"Reg Period Lengths"]
[null,"PRCP length in years",{"$f":"INDEX(dms_PRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_PRCPlength_Num","=INDEX(dms_PRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CRCP length in years",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_CRCPlength_Num","=INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"FRCP length in years",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_FRCPlength_Num","=INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Single year RIN?"]
[null,"Single Year ABC RIN ?",{"$f":"IF(dms_Model=\"EB\",1,0)","v":0},"dms_EB"]
[null,null,{"$f":"IF(dms_Model=\"CA\",1,0)","v":0},"dms_CA","=dms_SingleYear_Model"]
[null,null,{"$f":"IF(dms_Model=\"ARR\",1,0)","v":1},"dms_ARR"]
[null,"Is this a single Year ABC RIN?",{"$f":"IF(SUM(dms_SingleYear_Model)=1,\"yes\",\"no\")","v":"yes"},"dms_SingleYearModel","=IF(SUM(dms_SingleYear_Model)=1,\"yes\",\"no\")"]
[null,"Single Year Final Year Result",{"$f":"IF(AND(dms_SingleYearModel=\"yes\",dms_MultiYear_Flag=0),CRY,0)","v":0},"dms_SingleYear_FinalYear_Result","=IFERROR(IF(SUM(dms_SingleYear_Model)<>0,(INDIRECT(dms_SingleYear_FinalYear_Ref)),\"not a single year RIN\"),\"CRY not present\")"]
[null,"Multi year RIN?"]
[]
[null,"Multi Year Reset/Model?",{"$f":"IF(dms_Model_Span>1,\"yes\",\"no\")","v":"no"}]
[null,"Final year result for Reset/Model",{"$f":"IF(dms_Model_Span>1,dms_Reset_final_year,0)","v":0},"dms_MultiYear_FinalYear_Result"]
[]
[null,"Multi Year ABC RIN?",{"$f":"IF(dms_MultiYear_Flag=1,\"yes\",\"no\")","v":"yes"},"dms_MultiYear_ABC_RIN"]
[null,"Final year result for ABC multi year",{"$f":"IF(dms_MultiYear_Flag=1,C50,0)","v":2021}]
[]
[null,"EB RINS"]
[null,"Calendar Year for table 3.6 data",{"$f":"IFERROR(IF(dms_Segment=\"Transmission\",dms_Cal_Year_B4_CRY,CRY),\"CRY not present\")","v":2018},"dms_0306_Year","=IF(dms_Segment=\"Transmission\",dms_Cal_Year_B4_CRY,CRY)"]
[null,"CA RINS"]
[null,"Find how many rows in tables 6.3 sustained interruptions?",null,null,"dms_060301_MaxRows only returns a valid value when cover sheet is attached to a CA file"]
[null,null,{"$f":"IF(dms_Model<>\"CA\",\"not a CA\",\"Is a CA\")","v":"not a CA"},null,"=IF(dms_Model<>\"CA\",\"not a CA\",\"Is a CA\")"]
[null,"dms_060301_Avg_Duration_Sustained_Int_Values present?",{"$f":"IFERROR(IF(INDEX(dms_060301_Avg_Duration_Sustained_Int_Values,1,1)<>\"\",\"yes\",\"no\"),\"no\")","v":"no"},"dms_060301_checkvalue","=IFERROR(IF(INDEX(dms_060301_Avg_Duration_Sustained_Int_Values,1,1)<>\"\",\"yes\",\"no\"),\"no\")"]
[null,null,{"$f":"IF(AND(dms_Model=\"CA\",(dms_060301_checkvalue=\"no\")),\"error - NR not present\",\"no errors\")","v":"no errors"},null,"=IF(AND(dms_Model=\"CA\",(dms_060301_checkvalue=\"no\")),\"error - NR not present\",\"no errors\")"]
[null,"Table 6.3.1 - last row reference",{"$f":"IFERROR(IF(dms_Model=\"CA\",LOOKUP(2,1/(dms_060301_Avg_Duration_Sustained_Int_Values<>\"\"),(ROW(dms_060301_Avg_Duration_Sustained_Int_Values))),\"not a CA\"),\"6.3 not present\")","v":"not a CA"},"dms_060301_LastRow","=IFERROR(IF(dms_Model=\"CA\",LOOKUP(2,1/(dms_060301_Avg_Duration_Sustained_Int_Values<>\"\"),(ROW(dms_060301_Avg_Duration_Sustained_Int_Values))),\"not a CA\"),\"6.3 not present\")"]
[null,"Table 6.3.1 - max number rows",{"$f":"IFERROR(IF(dms_Model=\"CA\",(dms_060301_LastRow-15),\"not a CA\"),\"error\")","v":"not a CA"},"dms_060301_MaxRows","=IFERROR(IF(dms_Model=\"CA\",(dms_060301_LastRow-15),\"not a CA\"),\"error\")"]
[null,"Table 6.6.3 - Public lighting repair - no. business days",{"$f":"INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"X"},"dms_663","=INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"ARR or RESET RINS"]
[null,"How many rows in tables 6.1 or 6.7?  (leap year?)","insert dms_LeapYear NR if required",null,"'dms_LeapYear is used to determine dms_060701_Max_Rows BUT it is only found on worksheet 6.1 or 6.7 and the date value in the cell is used to determine whether it is a leap year"]
[null,"Is dms_LeapYear named range present?",{"$f":"IFERROR(IF(dms_LeapYear,\"yes\"),\"no\")","v":"no"}]
[null,"Table 6.7.1 - includes a leap year?",{"$f":"\nIFERROR(IF(MONTH(DATE(YEAR(dms_LeapYear),2,29))=2,\"is a leap year\",\"not a leap year\"),\n\"dms_LeapYear not present\")","v":"dms_LeapYear not present"},"dms_LeapYear_Result","=IFERROR(IF(MONTH(DATE(YEAR(dms_LeapYear),2,29))=2,\"is a leap year\",\"not a leap year\"),\"dms_LeapYear not present\")"]
[null,"MaxRows if Reset and leap year",{"$f":"IF(dms_LeapYear_Result=\"is a leap year\",1827,1826)","v":1826},"dms_060701_Reset_MaxRows","=IF(dms_LeapYear_Result=\"is a leap year\",1827,1826)",null,null,"number of days present in Reset RIN table"]
[null,"MaxRows if ARR and leap year",{"$f":"IF(dms_LeapYear_Result=\"is a leap year\",366,365)","v":365},"dms_060701_ARR_MaxRows","=IF(dms_LeapYear_Result=\"is a leap year\",366,365)",null,null,"number of days present in ARR RIN table"]
[null,"Table 6.7.1 - Max Rows (leap year/ non leap year)",{"$f":"IF(dms_Model=\"ARR\",dms_060701_ARR_MaxRows,IF(dms_Model=\"Reset\",dms_060701_Reset_MaxRows,\"not a relevant RIN type\"))","v":365},"dms_060701_MaxRows","=IF(dms_Model=\"ARR\",dms_060701_ARR_MaxRows,IF(dms_Model=\"Reset\",dms_060701_Reset_MaxRows,\"not a relevant RIN type\"))"]
[null,"How many columns in 6.7?   (4 or 5 feeder categories)",{"$f":"IF(dms_FifthFeeder_flag_NSP=\"NO\",\"This NSP has only 4 feeder categories\",\"This NSP has 5 feeder categories\")","v":"This NSP has only 4 feeder categories"}]
[null,"Table 6.7.1 - Last column (# of feeder categories > 4)",{"$f":"IF(dms_FifthFeeder_flag_NSP=\"NO\",10,12)","v":10},"dms_060701_MaxCols","=IF(dms_FifthFeeder_flag_NSP=\"NO\",8,10)"]
[null,"Table 6.7.1 - Number of offset rows",{"$f":"IF(dms_Model=\"ARR\",15,9)","v":15},"dms_060701_OffsetRows","=IF(dms_Model=\"ARR\",15,9)"]
[null,"Start date for telephone answering in 6.1 or 6.7?",null,null,"Using 060101 as naming standard not 060701 for start dates"]
[null,"Table 6.1.1 and 6.7.1 - Start Date as Text",{"$f":"IF(dms_SingleYearModel=\"yes\",(CONCATENATE(IF(LEN(CRY)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRY,4))),(CONCATENATE(IF(LEN(PRCP_y4)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(PRCP_y4,4))))","v":"1-Jan-2018"},"dms_060101_StartDateTxt","=IF(SUM(dms_SingleYear_Model)>1,(CONCATENATE(IF(LEN(CRY)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRY,4))),(CONCATENATE(IF(LEN(CRCP_y4)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRCP_y4,4))))"]
[null,"Table 6.1.1 and 6.7.1 - Start Date as Date Value",{"$f":"DATEVALUE(dms_060701_StartDateTxt)","v":43101},"dms_060101_StartDateVal","=DATEVALUE(dms_060701_StartDateTxt)"]
[null,"ARRs"]
[null,"How many rows in table 6.8?","insert dms_060801_StartCell NR if required",null,"dms_060801_StartCell is only found on worksheet 6.8 and is used to determine the starting date for the date range"]
[null,"Is dms_060801_StartCell named range present?","yes",null,"=IFERROR(IF((ROW(dms_060801_StartCell)-1)=1,\"yes\",\"yes\"),\"no\")"]
[null,"Table 6.8 - Number of offset rows",12,"dms_0608_OffsetRows","=IFERROR(IF(dms_Model=\"ARR\",(ROW(dms_060801_StartCell)-1),\"not an ARR\"),\"6.8 error\")"]
[null,"Table 6.8 - Last row","0","dms_0608_LastRow","=IFERROR(IF(dms_060801_StartCell<>\"\",IF(dms_Model=\"ARR\",(LOOKUP(2,1/(dms_060801_01_Values<>\"\"),(ROW(dms_060801_01_Values)))),\"not an ARR\"),0),\"0\")"]
[null,"Table 6.8 - MaxRows",{"$f":"IFERROR(IF(dms_Model=\"ARR\",(MAX(0,dms_0608_LastRow-dms_0608_OffsetRows)),\"not an ARR\"),\"0\")","v":0},"dms_060801_MaxRows","=IFERROR(IF(dms_Model=\"ARR\",(MAX(0,dms_0608_LastRow-dms_0608_OffsetRows)),\"not an ARR\"),\"0\")"]
[null,"TNSP RESET RINS"]
[null,"Table 7.9.4 only appears in TNSPs Reset RIN"]
[null,"Table 7.9.4 - first year",{"$f":"LEFT(PRCP_y3,4)","v":"2013"},"dms_070904_Start_Year","=LEFT(PRCP_y3,4)"]
[]
[null,"MISC"]
[null,"Distribution Determination Reference",{"$f":"INDEX(dms_DeterminationRef_List,MATCH(dms_TradingName,dms_TradingName_List))","v":0},"dms_DeterminationRef"]
[null,"Public lighting NSP?",{"$f":"INDEX(dms_Public_Lighting_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_Public_Lighting","=INDEX(dms_Public_Lighting_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CBD Feeder for this business",{"$f":"INDEX(dms_CBD_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_CBD_flag_NSP"]
[null,"Urban Feeder for this business",{"$f":"INDEX(dms_Urban_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_Urban_flag_NSP"]
[null,"Short rural Feeder for this business",{"$f":"INDEX(dms_ShortRural_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_ShortRural_flag_NSP"]
[null,"Long rural Feeder for this business",{"$f":"INDEX(dms_LongRural_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_LongRural_flag_NSP"]
[null,"Fifth Feeder Category (eg. TasNetworks (D))",{"$f":"INDEX(dms_FeederType_5_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_FifthFeeder_flag_NSP","=INDEX(dms_FeederType_5_flag,MATCH(dms_TradingName,dms_TradingName_List))"]
[]
[null,"DISCARD FILES"]
[null,"discard this record?","NO","dms_DISCARD","If record is to be discarded from DB set this flag to YES"]
[]
[null,"SUBSET FILES"]
[null,"Is this Submission File a Subset File","NO","dms_Partial"]
[]
[]
[null,"REGULATORY YEARS FOR MULTI RYE SUBMISSIONS"]
[null,"Multiple RYE flag","YES","dms_Multi_RYE_flag"]
[null,null,"Manually specify RYE","Named ranges to apply"]
[null,null,2015,"dms_RYE_01"]
[null,null,2016,"dms_RYE_02"]
[null,null,2017,"dms_RYE_03"]
[null,null,2018,"dms_RYE_04"]
[null,null,2019,"dms_RYE_05"]
[null,null,2020,"dms_RYE_06"]
[null,null,2021,"dms_RYE_07"]
[null,null,2022,"dms_RYE_08"]
[null,null,2023,"dms_RYE_09"]

{"sheet":"Instructions","index":4,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[[18,1,24,1],[18,2,18,4],[26,2,26,4],[10,2,10,4],[12,1,14,1],[12,2,12,4],[13,2,13,3],[14,2,14,4],[16,2,16,4],[7,1,8,1],[7,2,7,3],[8,2,8,4],[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,4],[5,2,5,4]]}
[]
[null,{"$f":"CONCATENATE(dms_Sector,\" \",dms_Segment,\" \", \"Pipeline Service Provider\")","v":"Gas Distribution Pipeline Service Provider"}]
[null,{"$f":"IF(dms_Model=\"Reset\",\"Regulatory Proposal RIN Template\",\"Annual Reporting RIN\")","v":"Annual Reporting RIN"}]
[]
[null,"INSTRUCTIONS"]
[null,"GENERAL","Complete the Business & other details worksheet before entering data or values in any other worksheets. The Business & other details worksheet is linked to other worksheets within the workbook and automatically generates certain column headings and conditional formatting."]
[]
[null,"CONFIDENTIAL INFORMATION","\nPlease use the macro at the top of each \nworksheet to identify confidential information\nin the confidential workbook. \n\n"]
[null,null,"-Do this by selecting the cell or cells that contain confidential information and then run the Mark selection as CONFIDENTIAL macro. This will format the cells a specific colour that is identified by the AER's database which in turn marks that information as confidential.\n\n-To reverse this, select the cell or cells and run the Return selection to NON-CONFIDENTIAL macro."]
[]
[null,"RESPONSES","\nPlease return two (2) files to the AER: \n\n1. A confidential version which must contain a complete set of all responses with confidential information marked using the Mark selection CONFIDENTIAL macro and which has been completed using the locked template file provided by the AER. \n\n2. A public version with confidential information either removed completely or aggregated in some form together with writtten consent to disclose the public version of the response.\n\nUse the drop down box on the Business and other details worksheet to identify the file as either confidential ('consolidated') or public. "]
[]
[null,"AMENDMENTS","\nIf an NSP wishes to correct data previously submitted to the AER it should resubmit that data using the original completed submission as the starting point. Please make any necessary changes to the data. Data that is not being amended should be left unchanged. \n\nNSPs must identify the reason for the amendments in the Amendment Reason box on the  Business and other details worksheet. NSPs may provide further details regarding any amendments in the Amendments worksheet. \n\n."]
[null,null,"NSP may use Amended Data macro \nto highlight cells that contain amended data.\nNB: if data is also CONFIDENTIAL, re-apply \nthe Confidentiality macro after applying the \nAmended macro"]
[null,null,"Please resubmit two (2) files - a confidential version and a public version of the amended submission to the AER"]
[]
[null,"UNITS OF MEASURE","\nAll amounts are to be unrounded and reported on a one for one basis: that is 1000 is to be entered as '1000'. Applicable units of measure may be identified in the table column headings or row descriptors.\n\n"]
[]
[null,"INPUT / NON-INPUT CELLS"]
[null,null,null,"Yellow = Input cell (mandatory)"]
[null,null,null,"Darker yellow = input cell (mandatory)"]
[null,null,null,"Orange = input cell (if data available)"]
[null,null,null,"Grey = Not applicable/No inputs required"]
[null,null,null," \nPLEASE DO NOT ENTER TEXT into cells that are to contain numeric data."]
[]
[]
[null,"NAVIGATION","\nMany tables in the worksheets have been \"grouped\" to allow for easy navigation. To ungroup or group data use the outline symbols in the left margin (for Row groupings) or above the columns (for column groupings). \n\n\n\n"]

{"sheet":"CONTENTS","index":5,"n_rows":22,"n_cols":4,"rows_kept":22,"cut":false,"hidden":false,"merged":[[6,2,6,3]]}
[null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"HISTORICAL ANNUAL REPORTING"}]
[null,{"$f":"dms_TradingName","v":"AusNet (Gas)"}]
[null,{"$f":"dms_Header_Span","v":"2018 to 2021"}]
[]
[]
[]
[null,null,"CONTENTS"]
[]
[null,null,"TEMPLATE","FINAL RIN MARCH 2022"]
[]
[null,null,"SUBMISSION","Business & other details"]
[]
[null,null,"EXPENDITURE","E2. Mains Repex"]
[null,null,null,"E3. Mains Augex"]
[null,null,null,"E4. Meter replacement"]
[null,null,null,"E5. New Connections"]
[null,null,null,"E6. Non-network"]
[null,null,null,"E10. Overheads"]
[null,null,null,"E12. ICT"]
[null,null,null,"E13. Other capex"]
[]
[null,null,"ADMIN","Additional disclosures"]

{"sheet":"Business & other details","index":6,"n_rows":74,"n_cols":81,"rows_kept":74,"cut":false,"hidden":false,"merged":[[69,25,71,34],[69,37,71,81],[73,25,73,34],[73,37,73,52],[63,25,63,34],[63,37,63,52],[65,25,65,34],[65,37,65,52],[67,25,67,34],[67,37,67,52],[53,25,53,34],[53,37,53,44],[55,25,55,34],[55,37,55,44],[61,25,61,34],[61,37,61,52],[50,37,50,44],[50,46,50,53],[50,55,50,62],[50,64,50,71],[50,73,50,80],[51,37,51,44],[51,46,51,53],[51,55,51,62],[51,64,51,71],[51,73,51,80],[49,25,49,34],[49,37,49,44],[49,46,49,53],[49,55,49,62],[49,64,49,71],[49,73,49,80],[46,37,46,44],[46,46,46,53],[46,55,46,62],[46,64,46,71],[46,73,46,80],[47,37,47,44],[47,46,47,53],[47,55,47,62],[47,64,47,71],[47,73,47,80],[45,25,45,34],[45,37,45,44],[45,46,45,53],[45,55,45,62],[45,64,45,71],[45,73,45,80],[42,37,42,44],[42,46,42,53],[42,55,42,62],[42,64,42,71],[42,73,42,80],[43,37,43,44],[43,46,43,53],[43,55,43,62],[43,64,43,71],[43,73,43,80],[33,21,33,35],[33,37,33,58],[33,60,33,66],[33,68,33,89],[41,25,41,34],[41,37,41,44],[41,46,41,53],[41,55,41,62],[41,64,41,71],[41,73,41,80],[31,21,31,35],[31,37,31,58],[31,60,31,66],[31,68,31,89],[32,21,32,35],[32,37,32,58],[32,60,32,66],[32,68,32,89],[25,21,25,35],[25,37,25,40],[25,49,25,51],[25,60,25,66],[25,68,25,71],[25,80,25,82],[24,21,24,35],[24,37,24,51],[24,60,24,66],[24,68,24,82],[16,21,16,35],[16,37,16,48],[22,21,22,35],[22,37,22,58],[22,60,22,66],[22,68,22,89],[0,7,2,15],[3,21,3,57],[6,21,6,75],[8,16,8,93],[15,21,15,35],[15,37,15,58],[23,21,23,35],[23,37,23,58],[23,60,23,66],[23,68,23,89]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"HISTORICAL ANNUAL REPORTING"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"dms_TradingName","v":"AusNet (Gas)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"dms_Header_Span","v":"2018 to 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUSINESS & OTHER DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INSTRUCTIONS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings and conditional formatting to distinguish business specific input and non-input cells. "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBMISSION PARTICULARS INPUT SHEET"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENTITY DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Name"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AusNet (Gas)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACN/ABN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"086015036"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Postal Address"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Addr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Level 31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 1",null,null,null,null,null,null,null,"Locked Bag 14051"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))))","v":"2 Southbank Boulevard"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 2",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Suburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"SOUTHBANK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburb",null,null,null,null,null,null,null,"MELBOURNE CITY MAIL CENTRE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Vic"},null,null,null,null,null,null,null,null,null,"Post code",null,3004,null,null,null,null,null,null,null,null,null,null,"State",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PState_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Vic"},null,null,null,null,null,null,null,null,null,"Post code",null,8001]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Names"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGULATORY PERIODS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forthcoming period",null,null,null,null,null,null,null,null,null,null,null,2021,null,null,null,null,null,null,null,null,{"$f":"FRCP_y2","v":2022},null,null,null,null,null,null,null,null,{"$f":"FRCP_y3","v":2023},null,null,null,null,null,null,null,null,{"$f":"FRCP_y4","v":2024},null,null,null,null,null,null,null,null,{"$f":"FRCP_y5","v":2025}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FRCP_y6","v":2026},null,null,null,null,null,null,null,null,{"$f":"FRCP_y7","v":2027},null,null,null,null,null,null,null,null,{"$f":"FRCP_y8","v":2028},null,null,null,null,null,null,null,null,{"$f":"FRCP_y9","v":2029},null,null,null,null,null,null,null,null,{"$f":"FRCP_y10","v":2030}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FRCP_y11","v":2031},null,null,null,null,null,null,null,null,{"$f":"FRCP_y12","v":2032},null,null,null,null,null,null,null,null,{"$f":"FRCP_y13","v":2033},null,null,null,null,null,null,null,null,{"$f":"FRCP_y14","v":2034},null,null,null,null,null,null,null,null,{"$f":"FRCP_y15","v":2035}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESETS",null,"Current period",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y1","v":2016},null,null,null,null,null,null,null,null,{"$f":"CRCP_y2","v":2017},null,null,null,null,null,null,null,null,{"$f":"CRCP_y3","v":2018},null,null,null,null,null,null,null,null,{"$f":"CRCP_y4","v":2019},null,null,null,null,null,null,null,null,{"$f":"CRCP_y5","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y6","v":2021},null,null,null,null,null,null,null,null,{"$f":"CRCP_y7","v":2022},null,null,null,null,null,null,null,null,{"$f":"CRCP_y8","v":2023},null,null,null,null,null,null,null,null,{"$f":"CRCP_y9","v":2024},null,null,null,null,null,null,null,null,{"$f":"CRCP_y10","v":2025}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y11","v":2026},null,null,null,null,null,null,null,null,{"$f":"CRCP_y12","v":2027},null,null,null,null,null,null,null,null,{"$f":"CRCP_y13","v":2028},null,null,null,null,null,null,null,null,{"$f":"CRCP_y14","v":2029},null,null,null,null,null,null,null,null,{"$f":"CRCP_y15","v":2030}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Previous period",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y1","v":2011},null,null,null,null,null,null,null,null,{"$f":"PRCP_y2","v":2012},null,null,null,null,null,null,null,null,{"$f":"PRCP_y3","v":2013},null,null,null,null,null,null,null,null,{"$f":"PRCP_y4","v":2014},null,null,null,null,null,null,null,null,{"$f":"PRCP_y5","v":2015}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y6","v":2016},null,null,null,null,null,null,null,null,{"$f":"PRCP_y7","v":2017},null,null,null,null,null,null,null,null,{"$f":"PRCP_y8","v":2018},null,null,null,null,null,null,null,null,{"$f":"PRCP_y9","v":2019},null,null,null,null,null,null,null,null,{"$f":"PRCP_y10","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y11","v":2021},null,null,null,null,null,null,null,null,{"$f":"PRCP_y12","v":2022},null,null,null,null,null,null,null,null,{"$f":"PRCP_y13","v":2023},null,null,null,null,null,null,null,null,{"$f":"PRCP_y14","v":2024},null,null,null,null,null,null,null,null,{"$f":"PRCP_y15","v":2025}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commencing year",null,null,null,null,null,null,null,null,null,null,null,2018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL RINS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final year",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,"SUBMISSION DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIN type",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(dms_Model)","v":"Annual Reporting"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source",null,null,null,null,null,null,null,null,null,null,null,"Reporting"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS FILE",null,"Data Quality",null,null,null,null,null,null,null,null,null,null,null,"Consolidated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,"Public"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amended RIN \nAmendment Reason",null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Date",null,null,null,null,null,null,null,null,null,null,null,"30/06/22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter date this file submitted to AER"]

{"sheet":"E2. Mains Repex","index":7,"n_rows":794,"n_cols":8,"rows_kept":794,"cut":false,"hidden":false,"merged":[[348,3,348,7],[407,3,407,7],[233,3,233,7],[234,3,234,7],[290,3,290,7],[291,3,291,7],[347,3,347,7],[62,3,62,7],[119,3,119,7],[120,3,120,7],[176,3,176,7],[177,3,177,7]]}
[null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"HISTORICAL ANNUAL REPORTING"}]
[null,{"$f":"dms_TradingName","v":"AusNet (Gas)"}]
[null,{"$f":"dms_Header_Span","v":"2018 to 2021"}]
[null,"E2. MAINS REPLACEMENT"]
[]
[]
[null,"Please list all projects here:"]
[null,"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"]
[null,"GD-0006049 McCracken Street, Kensington MP renewal"]
[null,"GD-0006135 Vincent Street, Deer Park MP Renewal"]
[null,"GD-0006145 Pickett Street, Footscray - LP Renewal"]
[null,"GD-0006163 Hertford Road, Sunshine MP Renewal"]
[null,"GD-0006167 Berry Street, Yarraville - LP Renewal"]
[null,"GD-0006183 Eastwood Street, Ballarat - LP Renewal"]
[null,"GD-0006203 Alma Street, Essendon LP Renewal"]
[null,"GD-0006969 Malop Street, Geelong 3220"]
[null,"GD-0006999 Finsbury Street, Kensington- LP Renewal"]
[null,"GD-0007000 Tuppen Street, Yarraville - LP Renewal"]
[null,"GD-0007005 Stirling Street, Footscray - LP Renewal"]
[null,"GD-0007006 Tongue Street, Footscray - LP Renewal"]
[null,"GD-0007007 Buckingham Road, Newtown - LP Renewal"]
[null,"GD-0007015 Keane Street, Coburg - LP Renewal"]
[null,"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"]
[null,"GD-0007026 Anderson Street, Yarraville - LP Renewal"]
[null,"GD-0007036 Errol St, Footscray LP Renewal"]
[null,"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"]
[null,"GD-0007315 Rennison St Braybrook MP Replacement"]
[null,"GD-0007342 Kings Road, St Albans MP Replacement"]
[null,"GD-0007343 Marion St, Altona North MP Replacement"]
[null,"GD-0007799 Tennyson Street, Seddon - LP Renewal"]
[null,"GD-0007939 Byron Street, Footscray - LP Renewal"]
[null,"GD-0007952 Forest Street, Bendigo - LP Renewal"]
[null,"GD-0007988 Manifold Street, Geelong - LP Renewal"]
[null,"GD-0008011 Patrick Street, Geelong - LP Renewal"]
[null,"GD-0008013 Saffron Street, Geelong - LP Renewal"]
[null,"GD-0008038 Cresser St, Altona North MP Replacement"]
[null,"GD-0008043 Arnold Street, Bendigo - LP Renewal"]
[null,"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"]
[null,"GD-0008200 Golden Square - LP Renewal"]
[null,"GD-0008331 Fehon Street, Yarraville - LP Renewal"]
[null,"GD-0008372 Canterbury Street, Flemington - LPRP"]
[null,"GD-0008383 Leander Street, Flemington"]
[null,"GD-0008415 Henry Street, Kensington - LPRP"]
[null,"GD-0008450 Young Street, Breakwater - LPRP"]
[null,"GD-0008643 Pound Rd, Colac - LP Renewal"]
[null,"GD-0008644 Calvert St, Colac - LP Renewal"]
[null,"GD-0008652 Sinclair St, Colac - LP Renewal"]
[null,"GD-0008734 Marigold Ave, Altona North MP Renewal"]
[null,"GD-0008735 Gillespie Road, St Albans MPMR"]
[null,"GD-0008736 Dover Street, St Albans MPMR"]
[null,"GD-0008737 Hobbs Street, Altona North"]
[null,"GD-0009525 Lupton Street, Geelong"]
[null,"GD-0009526 Ormond Rd, Geelong"]
[null,"GD-0009527 Mair Street, Ballarat"]
[null,"GD-0009533 Stephen St, Yarraville LPMR"]
[null,"GD-0011365 Gas leakage Surveys #712"]
[]
[]
[]
[null,"E2.1 - CAPEX"]
[null,"E2.1.1 - PROACTIVE - BY PROJECT"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"A. DIRECT INTERNAL LABOUR EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_01),\"\",dms_E2_Projects_01)","v":"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"},null,43914.93,13906.22,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_02),\"\",dms_E2_Projects_02)","v":"GD-0006049 McCracken Street, Kensington MP renewal"},null,1711.81,4826.25,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_03),\"\",dms_E2_Projects_03)","v":"GD-0006135 Vincent Street, Deer Park MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_04),\"\",dms_E2_Projects_04)","v":"GD-0006145 Pickett Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_05),\"\",dms_E2_Projects_05)","v":"GD-0006163 Hertford Road, Sunshine MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_06),\"\",dms_E2_Projects_06)","v":"GD-0006167 Berry Street, Yarraville - LP Renewal"},null,757.27,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_07),\"\",dms_E2_Projects_07)","v":"GD-0006183 Eastwood Street, Ballarat - LP Renewal"},null,10095.91,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_08),\"\",dms_E2_Projects_08)","v":"GD-0006203 Alma Street, Essendon LP Renewal"},null,13838.75,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_09),\"\",dms_E2_Projects_09)","v":"GD-0006969 Malop Street, Geelong 3220"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_10),\"\",dms_E2_Projects_10)","v":"GD-0006999 Finsbury Street, Kensington- LP Renewal"},null,760.18,9652.5,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_11),\"\",dms_E2_Projects_11)","v":"GD-0007000 Tuppen Street, Yarraville - LP Renewal"},null,1990.48,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_12),\"\",dms_E2_Projects_12)","v":"GD-0007005 Stirling Street, Footscray - LP Renewal"},null,13462.69,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_13),\"\",dms_E2_Projects_13)","v":"GD-0007006 Tongue Street, Footscray - LP Renewal"},null,4785.13,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_14),\"\",dms_E2_Projects_14)","v":"GD-0007007 Buckingham Road, Newtown - LP Renewal"},null,26086.42,25793.5,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_15),\"\",dms_E2_Projects_15)","v":"GD-0007015 Keane Street, Coburg - LP Renewal"},null,17961.740000000002,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_16),\"\",dms_E2_Projects_16)","v":"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_17),\"\",dms_E2_Projects_17)","v":"GD-0007026 Anderson Street, Yarraville - LP Renewal"},null,2478.9899999999998,36397.65,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_18),\"\",dms_E2_Projects_18)","v":"GD-0007036 Errol St, Footscray LP Renewal"},null,7486.75,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_19),\"\",dms_E2_Projects_19)","v":"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"},null,28606.52,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_20),\"\",dms_E2_Projects_20)","v":"GD-0007315 Rennison St Braybrook MP Replacement"},null,84.27,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_21),\"\",dms_E2_Projects_21)","v":"GD-0007342 Kings Road, St Albans MP Replacement"},null,575.78,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_22),\"\",dms_E2_Projects_22)","v":"GD-0007343 Marion St, Altona North MP Replacement"},null,0,26723,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_23),\"\",dms_E2_Projects_23)","v":"GD-0007799 Tennyson Street, Seddon - LP Renewal"},null,984.9,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_24),\"\",dms_E2_Projects_24)","v":"GD-0007939 Byron Street, Footscray - LP Renewal"},null,14488.93,11007.6,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_25)","v":"GD-0007952 Forest Street, Bendigo - LP Renewal"},null,0,0,25886.49,43003.43]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_26)","v":"GD-0007988 Manifold Street, Geelong - LP Renewal"},null,38762.99,3635.63,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_27),\"\",dms_E2_Projects_27)","v":"GD-0008011 Patrick Street, Geelong - LP Renewal"},null,0,18565.63,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_28),\"\",dms_E2_Projects_28)","v":"GD-0008013 Saffron Street, Geelong - LP Renewal"},null,6555.3,23911.63,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_29),\"\",dms_E2_Projects_29)","v":"GD-0008038 Cresser St, Altona North MP Replacement"},null,9084.2000000000007,2917.2,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_30),\"\",dms_E2_Projects_30)","v":"GD-0008043 Arnold Street, Bendigo - LP Renewal"},null,0,0,0,23759.55]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_31),\"\",dms_E2_Projects_31)","v":"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"},null,11072.44,39763.89,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_32),\"\",dms_E2_Projects_32)","v":"GD-0008200 Golden Square - LP Renewal"},null,0,35760.79,10038,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_33),\"\",dms_E2_Projects_33)","v":"GD-0008331 Fehon Street, Yarraville - LP Renewal"},null,0,24466.240000000002,61476.78,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_34),\"\",dms_E2_Projects_34)","v":"GD-0008372 Canterbury Street, Flemington - LPRP"},null,0,0,0,36692.1]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_35),\"\",dms_E2_Projects_35)","v":"GD-0008383 Leander Street, Flemington"},null,0,39291.879999999997,58424.480000000003,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_36),\"\",dms_E2_Projects_36)","v":"GD-0008415 Henry Street, Kensington - LPRP"},null,0,25725.98,2151,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_37),\"\",dms_E2_Projects_37)","v":"GD-0008450 Young Street, Breakwater - LPRP"},null,0,18474.5,12907.28,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_38),\"\",dms_E2_Projects_38)","v":"GD-0008643 Pound Rd, Colac - LP Renewal"},null,0,19249.73,11474.56,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_39),\"\",dms_E2_Projects_39)","v":"GD-0008644 Calvert St, Colac - LP Renewal"},null,0,0,32053.65,7336.66]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_40),\"\",dms_E2_Projects_40)","v":"GD-0008652 Sinclair St, Colac - LP Renewal"},null,0,0,0,46632]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_41),\"\",dms_E2_Projects_41)","v":"GD-0008734 Marigold Ave, Altona North MP Renewal"},null,0,0,18675.28,17116.03]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_42),\"\",dms_E2_Projects_42)","v":"GD-0008735 Gillespie Road, St Albans MPMR"},null,0,16909.509999999998,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_43),\"\",dms_E2_Projects_43)","v":"GD-0008736 Dover Street, St Albans MPMR"},null,0,0,121.65,4089.21]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_44),\"\",dms_E2_Projects_44)","v":"GD-0008737 Hobbs Street, Altona North"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_45),\"\",dms_E2_Projects_45)","v":"GD-0009525 Lupton Street, Geelong"},null,0,0,0,8678.7000000000007]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_46),\"\",dms_E2_Projects_46)","v":"GD-0009526 Ormond Rd, Geelong"},null,0,0,39606.99,20595.16]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_47),\"\",dms_E2_Projects_47)","v":"GD-0009527 Mair Street, Ballarat"},null,0,0,0,40229.85]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_48),\"\",dms_E2_Projects_48)","v":"GD-0009533 Stephen St, Yarraville LPMR"},null,0,0,59549.64,32673.34]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_49),\"\",dms_E2_Projects_49)","v":"GD-0011365 Gas leakage Surveys #712"},null,0,0,4830,493623.48]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_50),\"\",dms_E2_Projects_50)","v":""}]
[null,"Other projects with expenditure of less than $500,000",null,11178.599999999977,-1011.4600000000792,0,0]
[null,null,"Total",{"$f":"SUM(D66:D116)","v":266724.97999999992},{"$f":"SUM(E66:E116)","v":395967.86999999994},{"$f":"SUM(F66:F116)","v":337195.8},{"$f":"SUM(G66:G116)","v":774429.51},{"$f":"SUM(H66:H116)","v":0}]
[]
[null,"B. DIRECT CONTRACTOR EXPENDITURE"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_01),\"\",dms_E2_Projects_01)","v":"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"},null,2130018.4900000002,55319.49,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_02),\"\",dms_E2_Projects_02)","v":"GD-0006049 McCracken Street, Kensington MP renewal"},null,1873129.4,104046.31,416.1,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_03),\"\",dms_E2_Projects_03)","v":"GD-0006135 Vincent Street, Deer Park MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_04),\"\",dms_E2_Projects_04)","v":"GD-0006145 Pickett Street, Footscray - LP Renewal"},null,36656.400000000001,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_05),\"\",dms_E2_Projects_05)","v":"GD-0006163 Hertford Road, Sunshine MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_06),\"\",dms_E2_Projects_06)","v":"GD-0006167 Berry Street, Yarraville - LP Renewal"},null,24107.39,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_07),\"\",dms_E2_Projects_07)","v":"GD-0006183 Eastwood Street, Ballarat - LP Renewal"},null,446343.86,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_08),\"\",dms_E2_Projects_08)","v":"GD-0006203 Alma Street, Essendon LP Renewal"},null,209595.89,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_09),\"\",dms_E2_Projects_09)","v":"GD-0006969 Malop Street, Geelong 3220"},null,-9.16,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_10),\"\",dms_E2_Projects_10)","v":"GD-0006999 Finsbury Street, Kensington- LP Renewal"},null,2173559.66,-7096.22,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_11),\"\",dms_E2_Projects_11)","v":"GD-0007000 Tuppen Street, Yarraville - LP Renewal"},null,77604.05,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_12),\"\",dms_E2_Projects_12)","v":"GD-0007005 Stirling Street, Footscray - LP Renewal"},null,208029.76,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_13),\"\",dms_E2_Projects_13)","v":"GD-0007006 Tongue Street, Footscray - LP Renewal"},null,-9058.6299999999992,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_14),\"\",dms_E2_Projects_14)","v":"GD-0007007 Buckingham Road, Newtown - LP Renewal"},null,1319280.1399999999,-59459.45,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_15),\"\",dms_E2_Projects_15)","v":"GD-0007015 Keane Street, Coburg - LP Renewal"},null,1604945.37,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_16),\"\",dms_E2_Projects_16)","v":"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_17),\"\",dms_E2_Projects_17)","v":"GD-0007026 Anderson Street, Yarraville - LP Renewal"},null,917624.15,868448.3,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_18),\"\",dms_E2_Projects_18)","v":"GD-0007036 Errol St, Footscray LP Renewal"},null,989943.81,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_19),\"\",dms_E2_Projects_19)","v":"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"},null,791083.99,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_20),\"\",dms_E2_Projects_20)","v":"GD-0007315 Rennison St Braybrook MP Replacement"},null,968191.58,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_21),\"\",dms_E2_Projects_21)","v":"GD-0007342 Kings Road, St Albans MP Replacement"},null,126533.66,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_22),\"\",dms_E2_Projects_22)","v":"GD-0007343 Marion St, Altona North MP Replacement"},null,0,2897754.51,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_23),\"\",dms_E2_Projects_23)","v":"GD-0007799 Tennyson Street, Seddon - LP Renewal"},null,1682538.44,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_24),\"\",dms_E2_Projects_24)","v":"GD-0007939 Byron Street, Footscray - LP Renewal"},null,1558481.03,710183.77,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_25)","v":"GD-0007952 Forest Street, Bendigo - LP Renewal"},null,0,0,1330701.1299999999,1759462.45]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_26)","v":"GD-0007988 Manifold Street, Geelong - LP Renewal"},null,1556076.81,1059304.97,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_27),\"\",dms_E2_Projects_27)","v":"GD-0008011 Patrick Street, Geelong - LP Renewal"},null,708888.55,951222.95,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_28),\"\",dms_E2_Projects_28)","v":"GD-0008013 Saffron Street, Geelong - LP Renewal"},null,1184254.46,1357958.59,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_29),\"\",dms_E2_Projects_29)","v":"GD-0008038 Cresser St, Altona North MP Replacement"},null,1618197.26,-14255.91,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_30),\"\",dms_E2_Projects_30)","v":"GD-0008043 Arnold Street, Bendigo - LP Renewal"},null,0,0,0,968288.99]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_31),\"\",dms_E2_Projects_31)","v":"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"},null,563450.75,1359506.55,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_32),\"\",dms_E2_Projects_32)","v":"GD-0008200 Golden Square - LP Renewal"},null,0,1406271.35,479883.64,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_33),\"\",dms_E2_Projects_33)","v":"GD-0008331 Fehon Street, Yarraville - LP Renewal"},null,0,1837498.56,1865856.73,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_34),\"\",dms_E2_Projects_34)","v":"GD-0008372 Canterbury Street, Flemington - LPRP"},null,0,0,0,4150264.49]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_35),\"\",dms_E2_Projects_35)","v":"GD-0008383 Leander Street, Flemington"},null,0,1873907.47,4015758.04,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_36),\"\",dms_E2_Projects_36)","v":"GD-0008415 Henry Street, Kensington - LPRP"},null,0,2863278.65,518364.47,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_37),\"\",dms_E2_Projects_37)","v":"GD-0008450 Young Street, Breakwater - LPRP"},null,0,1735339.35,587922.56999999995,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_38),\"\",dms_E2_Projects_38)","v":"GD-0008643 Pound Rd, Colac - LP Renewal"},null,0,2027723.84,469055.52,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_39),\"\",dms_E2_Projects_39)","v":"GD-0008644 Calvert St, Colac - LP Renewal"},null,0,0,1330525.44,517856.35]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_40),\"\",dms_E2_Projects_40)","v":"GD-0008652 Sinclair St, Colac - LP Renewal"},null,0,0,0,1550792.31]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_41),\"\",dms_E2_Projects_41)","v":"GD-0008734 Marigold Ave, Altona North MP Renewal"},null,0,0,474898.86,1230347.6100000001]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_42),\"\",dms_E2_Projects_42)","v":"GD-0008735 Gillespie Road, St Albans MPMR"},null,0,1976375.65,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_43),\"\",dms_E2_Projects_43)","v":"GD-0008736 Dover Street, St Albans MPMR"},null,0,0,65181.21,1437967.2]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_44),\"\",dms_E2_Projects_44)","v":"GD-0008737 Hobbs Street, Altona North"},null,0,0,0,1559489.92]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_45),\"\",dms_E2_Projects_45)","v":"GD-0009525 Lupton Street, Geelong"},null,0,0,0,540728.46]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_46),\"\",dms_E2_Projects_46)","v":"GD-0009526 Ormond Rd, Geelong"},null,0,0,1420016.97,1486274.88]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_47),\"\",dms_E2_Projects_47)","v":"GD-0009527 Mair Street, Ballarat"},null,0,0,0,1271566.68]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_48),\"\",dms_E2_Projects_48)","v":"GD-0009533 Stephen St, Yarraville LPMR"},null,0,0,3191909.39,2592997.61]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_49),\"\",dms_E2_Projects_49)","v":"GD-0011365 Gas leakage Surveys #712"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_50),\"\",dms_E2_Projects_50)","v":""}]
[null,"Other projects with expenditure of less than $500,000",null,-9486.019999999553,0,0,0]
[null,null,"Total",{"$f":"SUM(D123:D173)","v":22749981.090000004},{"$f":"SUM(E123:E173)","v":23003328.73},{"$f":"SUM(F123:F173)","v":15750490.07},{"$f":"SUM(G123:G173)","v":19066036.949999996},{"$f":"SUM(H123:H173)","v":0}]
[]
[null,"C. DIRECT MATERIAL EXPENDITURE"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_01),\"\",dms_E2_Projects_01)","v":"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_02),\"\",dms_E2_Projects_02)","v":"GD-0006049 McCracken Street, Kensington MP renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_03),\"\",dms_E2_Projects_03)","v":"GD-0006135 Vincent Street, Deer Park MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_04),\"\",dms_E2_Projects_04)","v":"GD-0006145 Pickett Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_05),\"\",dms_E2_Projects_05)","v":"GD-0006163 Hertford Road, Sunshine MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_06),\"\",dms_E2_Projects_06)","v":"GD-0006167 Berry Street, Yarraville - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_07),\"\",dms_E2_Projects_07)","v":"GD-0006183 Eastwood Street, Ballarat - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_08),\"\",dms_E2_Projects_08)","v":"GD-0006203 Alma Street, Essendon LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_09),\"\",dms_E2_Projects_09)","v":"GD-0006969 Malop Street, Geelong 3220"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_10),\"\",dms_E2_Projects_10)","v":"GD-0006999 Finsbury Street, Kensington- LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_11),\"\",dms_E2_Projects_11)","v":"GD-0007000 Tuppen Street, Yarraville - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_12),\"\",dms_E2_Projects_12)","v":"GD-0007005 Stirling Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_13),\"\",dms_E2_Projects_13)","v":"GD-0007006 Tongue Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_14),\"\",dms_E2_Projects_14)","v":"GD-0007007 Buckingham Road, Newtown - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_15),\"\",dms_E2_Projects_15)","v":"GD-0007015 Keane Street, Coburg - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_16),\"\",dms_E2_Projects_16)","v":"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_17),\"\",dms_E2_Projects_17)","v":"GD-0007026 Anderson Street, Yarraville - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_18),\"\",dms_E2_Projects_18)","v":"GD-0007036 Errol St, Footscray LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_19),\"\",dms_E2_Projects_19)","v":"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_20),\"\",dms_E2_Projects_20)","v":"GD-0007315 Rennison St Braybrook MP Replacement"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_21),\"\",dms_E2_Projects_21)","v":"GD-0007342 Kings Road, St Albans MP Replacement"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_22),\"\",dms_E2_Projects_22)","v":"GD-0007343 Marion St, Altona North MP Replacement"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_23),\"\",dms_E2_Projects_23)","v":"GD-0007799 Tennyson Street, Seddon - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_24),\"\",dms_E2_Projects_24)","v":"GD-0007939 Byron Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_25)","v":"GD-0007952 Forest Street, Bendigo - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_26)","v":"GD-0007988 Manifold Street, Geelong - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_27),\"\",dms_E2_Projects_27)","v":"GD-0008011 Patrick Street, Geelong - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_28),\"\",dms_E2_Projects_28)","v":"GD-0008013 Saffron Street, Geelong - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_29),\"\",dms_E2_Projects_29)","v":"GD-0008038 Cresser St, Altona North MP Replacement"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_30),\"\",dms_E2_Projects_30)","v":"GD-0008043 Arnold Street, Bendigo - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_31),\"\",dms_E2_Projects_31)","v":"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_32),\"\",dms_E2_Projects_32)","v":"GD-0008200 Golden Square - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_33),\"\",dms_E2_Projects_33)","v":"GD-0008331 Fehon Street, Yarraville - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_34),\"\",dms_E2_Projects_34)","v":"GD-0008372 Canterbury Street, Flemington - LPRP"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_35),\"\",dms_E2_Projects_35)","v":"GD-0008383 Leander Street, Flemington"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_36),\"\",dms_E2_Projects_36)","v":"GD-0008415 Henry Street, Kensington - LPRP"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_37),\"\",dms_E2_Projects_37)","v":"GD-0008450 Young Street, Breakwater - LPRP"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_38),\"\",dms_E2_Projects_38)","v":"GD-0008643 Pound Rd, Colac - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_39),\"\",dms_E2_Projects_39)","v":"GD-0008644 Calvert St, Colac - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_40),\"\",dms_E2_Projects_40)","v":"GD-0008652 Sinclair St, Colac - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_41),\"\",dms_E2_Projects_41)","v":"GD-0008734 Marigold Ave, Altona North MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_42),\"\",dms_E2_Projects_42)","v":"GD-0008735 Gillespie Road, St Albans MPMR"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_43),\"\",dms_E2_Projects_43)","v":"GD-0008736 Dover Street, St Albans MPMR"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_44),\"\",dms_E2_Projects_44)","v":"GD-0008737 Hobbs Street, Altona North"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_45),\"\",dms_E2_Projects_45)","v":"GD-0009525 Lupton Street, Geelong"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_46),\"\",dms_E2_Projects_46)","v":"GD-0009526 Ormond Rd, Geelong"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_47),\"\",dms_E2_Projects_47)","v":"GD-0009527 Mair Street, Ballarat"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_48),\"\",dms_E2_Projects_48)","v":"GD-0009533 Stephen St, Yarraville LPMR"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_49),\"\",dms_E2_Projects_49)","v":"GD-0011365 Gas leakage Surveys #712"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_50),\"\",dms_E2_Projects_50)","v":""}]
[null,"Other projects with expenditure of less than $500,000",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D180:D230)","v":0},{"$f":"SUM(E180:E230)","v":0},{"$f":"SUM(F180:F230)","v":0},{"$f":"SUM(G180:G230)","v":0},{"$f":"SUM(H180:H230)","v":0}]
[]
[null,"D. OTHER DIRECT EXPENDITURE"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_01),\"\",dms_E2_Projects_01)","v":"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"},null,80539,3462.21,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_02),\"\",dms_E2_Projects_02)","v":"GD-0006049 McCracken Street, Kensington MP renewal"},null,89277.95,3866.38,11.15,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_03),\"\",dms_E2_Projects_03)","v":"GD-0006135 Vincent Street, Deer Park MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_04),\"\",dms_E2_Projects_04)","v":"GD-0006145 Pickett Street, Footscray - LP Renewal"},null,3966.95,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_05),\"\",dms_E2_Projects_05)","v":"GD-0006163 Hertford Road, Sunshine MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_06),\"\",dms_E2_Projects_06)","v":"GD-0006167 Berry Street, Yarraville - LP Renewal"},null,1271.76,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_07),\"\",dms_E2_Projects_07)","v":"GD-0006183 Eastwood Street, Ballarat - LP Renewal"},null,40132.899999999994,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_08),\"\",dms_E2_Projects_08)","v":"GD-0006203 Alma Street, Essendon LP Renewal"},null,14008.26,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_09),\"\",dms_E2_Projects_09)","v":"GD-0006969 Malop Street, Geelong 3220"},null,4.1100000000000003,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_10),\"\",dms_E2_Projects_10)","v":"GD-0006999 Finsbury Street, Kensington- LP Renewal"},null,159960.63,55.54,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_11),\"\",dms_E2_Projects_11)","v":"GD-0007000 Tuppen Street, Yarraville - LP Renewal"},null,8193.2800000000007,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_12),\"\",dms_E2_Projects_12)","v":"GD-0007005 Stirling Street, Footscray - LP Renewal"},null,14888.48,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_13),\"\",dms_E2_Projects_13)","v":"GD-0007006 Tongue Street, Footscray - LP Renewal"},null,-108.54,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_14),\"\",dms_E2_Projects_14)","v":"GD-0007007 Buckingham Road, Newtown - LP Renewal"},null,55504.43,-870.57,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_15),\"\",dms_E2_Projects_15)","v":"GD-0007015 Keane Street, Coburg - LP Renewal"},null,95413.31,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_16),\"\",dms_E2_Projects_16)","v":"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_17),\"\",dms_E2_Projects_17)","v":"GD-0007026 Anderson Street, Yarraville - LP Renewal"},null,35922.980000000003,30919.1,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_18),\"\",dms_E2_Projects_18)","v":"GD-0007036 Errol St, Footscray LP Renewal"},null,76420.820000000007,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_19),\"\",dms_E2_Projects_19)","v":"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"},null,79913.239999999991,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_20),\"\",dms_E2_Projects_20)","v":"GD-0007315 Rennison St Braybrook MP Replacement"},null,72008.86,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_21),\"\",dms_E2_Projects_21)","v":"GD-0007342 Kings Road, St Albans MP Replacement"},null,8916.7900000000009,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_22),\"\",dms_E2_Projects_22)","v":"GD-0007343 Marion St, Altona North MP Replacement"},null,0,89532.97,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_23),\"\",dms_E2_Projects_23)","v":"GD-0007799 Tennyson Street, Seddon - LP Renewal"},null,143690.44,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_24),\"\",dms_E2_Projects_24)","v":"GD-0007939 Byron Street, Footscray - LP Renewal"},null,62907.64,25475.87,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_25)","v":"GD-0007952 Forest Street, Bendigo - LP Renewal"},null,0,0,61842.1,48581.3]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_26)","v":"GD-0007988 Manifold Street, Geelong - LP Renewal"},null,73007.62,38605.32,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_27),\"\",dms_E2_Projects_27)","v":"GD-0008011 Patrick Street, Geelong - LP Renewal"},null,25450.6,33080.51,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_28),\"\",dms_E2_Projects_28)","v":"GD-0008013 Saffron Street, Geelong - LP Renewal"},null,47305.95,49546.64,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_29),\"\",dms_E2_Projects_29)","v":"GD-0008038 Cresser St, Altona North MP Replacement"},null,75762.52,-321.83999999999997,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_30),\"\",dms_E2_Projects_30)","v":"GD-0008043 Arnold Street, Bendigo - LP Renewal"},null,0,0,0,26007.24]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_31),\"\",dms_E2_Projects_31)","v":"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"},null,23496.5,46753.66,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_32),\"\",dms_E2_Projects_32)","v":"GD-0008200 Golden Square - LP Renewal"},null,0,49752.6,13852.92,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_33),\"\",dms_E2_Projects_33)","v":"GD-0008331 Fehon Street, Yarraville - LP Renewal"},null,0,61495.360000000001,77463.42,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_34),\"\",dms_E2_Projects_34)","v":"GD-0008372 Canterbury Street, Flemington - LPRP"},null,0,0,0,114650.61]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_35),\"\",dms_E2_Projects_35)","v":"GD-0008383 Leander Street, Flemington"},null,0,63587.82,159847.96,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_36),\"\",dms_E2_Projects_36)","v":"GD-0008415 Henry Street, Kensington - LPRP"},null,0,88611.11,9243.91,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_37),\"\",dms_E2_Projects_37)","v":"GD-0008450 Young Street, Breakwater - LPRP"},null,0,56451.280000000006,13201.32,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_38),\"\",dms_E2_Projects_38)","v":"GD-0008643 Pound Rd, Colac - LP Renewal"},null,0,69999.48000000001,17330.39,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_39),\"\",dms_E2_Projects_39)","v":"GD-0008644 Calvert St, Colac - LP Renewal"},null,0,0,51100.03,146035.5]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_40),\"\",dms_E2_Projects_40)","v":"GD-0008652 Sinclair St, Colac - LP Renewal"},null,0,0,0,43371.28]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_41),\"\",dms_E2_Projects_41)","v":"GD-0008734 Marigold Ave, Altona North MP Renewal"},null,0,0,21787.17,29863.23]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_42),\"\",dms_E2_Projects_42)","v":"GD-0008735 Gillespie Road, St Albans MPMR"},null,0,49319.07,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_43),\"\",dms_E2_Projects_43)","v":"GD-0008736 Dover Street, St Albans MPMR"},null,0,0,3590.27,39147.97]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_44),\"\",dms_E2_Projects_44)","v":"GD-0008737 Hobbs Street, Altona North"},null,0,0,0,40560.300000000003]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_45),\"\",dms_E2_Projects_45)","v":"GD-0009525 Lupton Street, Geelong"},null,0,0,0,8894.89]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_46),\"\",dms_E2_Projects_46)","v":"GD-0009526 Ormond Rd, Geelong"},null,0,0,61919.770000000004,38501.99]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_47),\"\",dms_E2_Projects_47)","v":"GD-0009527 Mair Street, Ballarat"},null,0,0,0,29530.87]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_48),\"\",dms_E2_Projects_48)","v":"GD-0009533 Stephen St, Yarraville LPMR"},null,0,0,130669.25,62881.310000000005]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_49),\"\",dms_E2_Projects_49)","v":"GD-0011365 Gas leakage Surveys #712"},null,0,0,215.71,118572.45000000001]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_50),\"\",dms_E2_Projects_50)","v":""}]
[null,"Other projects with expenditure of less than $500,000",null,1790.589999999851,-3837.2699999997858,0,0]
[null,null,"Total",{"$f":"SUM(D237:D287)","v":1289647.07},{"$f":"SUM(E237:E287)","v":755485.24000000022},{"$f":"SUM(F237:F287)","v":622075.36999999988},{"$f":"SUM(G237:G287)","v":746598.94000000018},{"$f":"SUM(H237:H287)","v":0}]
[]
[null,"E. RELATED PARTY MARGIN EXPENDITURE"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_01),\"\",dms_E2_Projects_01)","v":"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_02),\"\",dms_E2_Projects_02)","v":"GD-0006049 McCracken Street, Kensington MP renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_03),\"\",dms_E2_Projects_03)","v":"GD-0006135 Vincent Street, Deer Park MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_04),\"\",dms_E2_Projects_04)","v":"GD-0006145 Pickett Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_05),\"\",dms_E2_Projects_05)","v":"GD-0006163 Hertford Road, Sunshine MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_06),\"\",dms_E2_Projects_06)","v":"GD-0006167 Berry Street, Yarraville - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_07),\"\",dms_E2_Projects_07)","v":"GD-0006183 Eastwood Street, Ballarat - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_08),\"\",dms_E2_Projects_08)","v":"GD-0006203 Alma Street, Essendon LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_09),\"\",dms_E2_Projects_09)","v":"GD-0006969 Malop Street, Geelong 3220"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_10),\"\",dms_E2_Projects_10)","v":"GD-0006999 Finsbury Street, Kensington- LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_11),\"\",dms_E2_Projects_11)","v":"GD-0007000 Tuppen Street, Yarraville - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_12),\"\",dms_E2_Projects_12)","v":"GD-0007005 Stirling Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_13),\"\",dms_E2_Projects_13)","v":"GD-0007006 Tongue Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_14),\"\",dms_E2_Projects_14)","v":"GD-0007007 Buckingham Road, Newtown - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_15),\"\",dms_E2_Projects_15)","v":"GD-0007015 Keane Street, Coburg - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_16),\"\",dms_E2_Projects_16)","v":"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_17),\"\",dms_E2_Projects_17)","v":"GD-0007026 Anderson Street, Yarraville - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_18),\"\",dms_E2_Projects_18)","v":"GD-0007036 Errol St, Footscray LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_19),\"\",dms_E2_Projects_19)","v":"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_20),\"\",dms_E2_Projects_20)","v":"GD-0007315 Rennison St Braybrook MP Replacement"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_21),\"\",dms_E2_Projects_21)","v":"GD-0007342 Kings Road, St Albans MP Replacement"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_22),\"\",dms_E2_Projects_22)","v":"GD-0007343 Marion St, Altona North MP Replacement"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_23),\"\",dms_E2_Projects_23)","v":"GD-0007799 Tennyson Street, Seddon - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_24),\"\",dms_E2_Projects_24)","v":"GD-0007939 Byron Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_25)","v":"GD-0007952 Forest Street, Bendigo - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_26)","v":"GD-0007988 Manifold Street, Geelong - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_27),\"\",dms_E2_Projects_27)","v":"GD-0008011 Patrick Street, Geelong - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_28),\"\",dms_E2_Projects_28)","v":"GD-0008013 Saffron Street, Geelong - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_29),\"\",dms_E2_Projects_29)","v":"GD-0008038 Cresser St, Altona North MP Replacement"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_30),\"\",dms_E2_Projects_30)","v":"GD-0008043 Arnold Street, Bendigo - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_31),\"\",dms_E2_Projects_31)","v":"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_32),\"\",dms_E2_Projects_32)","v":"GD-0008200 Golden Square - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_33),\"\",dms_E2_Projects_33)","v":"GD-0008331 Fehon Street, Yarraville - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_34),\"\",dms_E2_Projects_34)","v":"GD-0008372 Canterbury Street, Flemington - LPRP"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_35),\"\",dms_E2_Projects_35)","v":"GD-0008383 Leander Street, Flemington"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_36),\"\",dms_E2_Projects_36)","v":"GD-0008415 Henry Street, Kensington - LPRP"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_37),\"\",dms_E2_Projects_37)","v":"GD-0008450 Young Street, Breakwater - LPRP"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_38),\"\",dms_E2_Projects_38)","v":"GD-0008643 Pound Rd, Colac - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_39),\"\",dms_E2_Projects_39)","v":"GD-0008644 Calvert St, Colac - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_40),\"\",dms_E2_Projects_40)","v":"GD-0008652 Sinclair St, Colac - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_41),\"\",dms_E2_Projects_41)","v":"GD-0008734 Marigold Ave, Altona North MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_42),\"\",dms_E2_Projects_42)","v":"GD-0008735 Gillespie Road, St Albans MPMR"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_43),\"\",dms_E2_Projects_43)","v":"GD-0008736 Dover Street, St Albans MPMR"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_44),\"\",dms_E2_Projects_44)","v":"GD-0008737 Hobbs Street, Altona North"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_45),\"\",dms_E2_Projects_45)","v":"GD-0009525 Lupton Street, Geelong"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_46),\"\",dms_E2_Projects_46)","v":"GD-0009526 Ormond Rd, Geelong"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_47),\"\",dms_E2_Projects_47)","v":"GD-0009527 Mair Street, Ballarat"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_48),\"\",dms_E2_Projects_48)","v":"GD-0009533 Stephen St, Yarraville LPMR"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_49),\"\",dms_E2_Projects_49)","v":"GD-0011365 Gas leakage Surveys #712"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_50),\"\",dms_E2_Projects_50)","v":""}]
[null,"Other projects with expenditure of less than $500,000",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D294:D344)","v":0},{"$f":"SUM(E294:E344)","v":0},{"$f":"SUM(F294:F344)","v":0},{"$f":"SUM(G294:G344)","v":0},{"$f":"SUM(H294:H344)","v":0}]
[]
[null,"F. CAPITAL CONTRIBUTIONS included in the above"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_01),\"\",dms_E2_Projects_01)","v":"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_02),\"\",dms_E2_Projects_02)","v":"GD-0006049 McCracken Street, Kensington MP renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_03),\"\",dms_E2_Projects_03)","v":"GD-0006135 Vincent Street, Deer Park MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_04),\"\",dms_E2_Projects_04)","v":"GD-0006145 Pickett Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_05),\"\",dms_E2_Projects_05)","v":"GD-0006163 Hertford Road, Sunshine MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_06),\"\",dms_E2_Projects_06)","v":"GD-0006167 Berry Street, Yarraville - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_07),\"\",dms_E2_Projects_07)","v":"GD-0006183 Eastwood Street, Ballarat - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_08),\"\",dms_E2_Projects_08)","v":"GD-0006203 Alma Street, Essendon LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_09),\"\",dms_E2_Projects_09)","v":"GD-0006969 Malop Street, Geelong 3220"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_10),\"\",dms_E2_Projects_10)","v":"GD-0006999 Finsbury Street, Kensington- LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_11),\"\",dms_E2_Projects_11)","v":"GD-0007000 Tuppen Street, Yarraville - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_12),\"\",dms_E2_Projects_12)","v":"GD-0007005 Stirling Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_13),\"\",dms_E2_Projects_13)","v":"GD-0007006 Tongue Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_14),\"\",dms_E2_Projects_14)","v":"GD-0007007 Buckingham Road, Newtown - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_15),\"\",dms_E2_Projects_15)","v":"GD-0007015 Keane Street, Coburg - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_16),\"\",dms_E2_Projects_16)","v":"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_17),\"\",dms_E2_Projects_17)","v":"GD-0007026 Anderson Street, Yarraville - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_18),\"\",dms_E2_Projects_18)","v":"GD-0007036 Errol St, Footscray LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_19),\"\",dms_E2_Projects_19)","v":"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_20),\"\",dms_E2_Projects_20)","v":"GD-0007315 Rennison St Braybrook MP Replacement"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_21),\"\",dms_E2_Projects_21)","v":"GD-0007342 Kings Road, St Albans MP Replacement"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_22),\"\",dms_E2_Projects_22)","v":"GD-0007343 Marion St, Altona North MP Replacement"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_23),\"\",dms_E2_Projects_23)","v":"GD-0007799 Tennyson Street, Seddon - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_24),\"\",dms_E2_Projects_24)","v":"GD-0007939 Byron Street, Footscray - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_25)","v":"GD-0007952 Forest Street, Bendigo - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_26)","v":"GD-0007988 Manifold Street, Geelong - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_27),\"\",dms_E2_Projects_27)","v":"GD-0008011 Patrick Street, Geelong - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_28),\"\",dms_E2_Projects_28)","v":"GD-0008013 Saffron Street, Geelong - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_29),\"\",dms_E2_Projects_29)","v":"GD-0008038 Cresser St, Altona North MP Replacement"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_30),\"\",dms_E2_Projects_30)","v":"GD-0008043 Arnold Street, Bendigo - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_31),\"\",dms_E2_Projects_31)","v":"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_32),\"\",dms_E2_Projects_32)","v":"GD-0008200 Golden Square - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_33),\"\",dms_E2_Projects_33)","v":"GD-0008331 Fehon Street, Yarraville - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_34),\"\",dms_E2_Projects_34)","v":"GD-0008372 Canterbury Street, Flemington - LPRP"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_35),\"\",dms_E2_Projects_35)","v":"GD-0008383 Leander Street, Flemington"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_36),\"\",dms_E2_Projects_36)","v":"GD-0008415 Henry Street, Kensington - LPRP"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_37),\"\",dms_E2_Projects_37)","v":"GD-0008450 Young Street, Breakwater - LPRP"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_38),\"\",dms_E2_Projects_38)","v":"GD-0008643 Pound Rd, Colac - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_39),\"\",dms_E2_Projects_39)","v":"GD-0008644 Calvert St, Colac - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_40),\"\",dms_E2_Projects_40)","v":"GD-0008652 Sinclair St, Colac - LP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_41),\"\",dms_E2_Projects_41)","v":"GD-0008734 Marigold Ave, Altona North MP Renewal"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_42),\"\",dms_E2_Projects_42)","v":"GD-0008735 Gillespie Road, St Albans MPMR"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_43),\"\",dms_E2_Projects_43)","v":"GD-0008736 Dover Street, St Albans MPMR"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_44),\"\",dms_E2_Projects_44)","v":"GD-0008737 Hobbs Street, Altona North"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_45),\"\",dms_E2_Projects_45)","v":"GD-0009525 Lupton Street, Geelong"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_46),\"\",dms_E2_Projects_46)","v":"GD-0009526 Ormond Rd, Geelong"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_47),\"\",dms_E2_Projects_47)","v":"GD-0009527 Mair Street, Ballarat"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_48),\"\",dms_E2_Projects_48)","v":"GD-0009533 Stephen St, Yarraville LPMR"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_49),\"\",dms_E2_Projects_49)","v":"GD-0011365 Gas leakage Surveys #712"},null,0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_50),\"\",dms_E2_Projects_50)","v":""}]
[null,"Other projects with expenditure of less than $500,000",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D351:D401)","v":0},{"$f":"SUM(E351:E401)","v":0},{"$f":"SUM(F351:F401)","v":0},{"$f":"SUM(G351:G401)","v":0},{"$f":"SUM(H351:H401)","v":0}]
[]
[]
[]
[null,"E2.1.2 - REACTIVE - BY CONNECTION TYPE"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"A. DIRECT INTERNAL LABOUR EXPENDITURE"]
[null,"Mains",null,13428.09,14011.369999999999,601.09180000000003,3841.7665999999999]
[null,"Services",null,0,0,1498.7782000000002,7843.9034000000001]
[null,null,"Total",{"$f":"SUM(D411:D412)","v":13428.09},{"$f":"SUM(E411:E412)","v":14011.369999999999},{"$f":"SUM(F411:F412)","v":2099.8700000000003},{"$f":"SUM(G411:G412)","v":11685.67},{"$f":"SUM(H411:H412)","v":0}]
[null,"B. DIRECT CONTRACTOR EXPENDITURE"]
[null,"Mains",null,1472916.77,3031971.45,2090720.5991000002,904360.54920000001]
[null,"Services",null,0,0,1735405.6909000003,1898157.6708]
[null,null,"Total",{"$f":"SUM(D415:D416)","v":1472916.77},{"$f":"SUM(E415:E416)","v":3031971.45},{"$f":"SUM(F415:F416)","v":3826126.2900000005},{"$f":"SUM(G415:G416)","v":2802518.2199999997},{"$f":"SUM(H415:H416)","v":0}]
[null,"C. DIRECT MATERIAL EXPENDITURE"]
[null,"Mains",null,0,0,68.77,564.16020000000003]
[null,"Services",null,0,0,0,1437.2998]
[null,null,"Total",{"$f":"SUM(D419:D420)","v":0},{"$f":"SUM(E419:E420)","v":0},{"$f":"SUM(F419:F420)","v":68.77},{"$f":"SUM(G419:G420)","v":2001.46},{"$f":"SUM(H419:H420)","v":0}]
[null,"D. OTHER DIRECT EXPENDITURE"]
[null,"Mains",null,33567.17,100001.94,84316.285500000013,27014.3606]
[null,"Services",null,0,0,64441.604500000001,51062.979399999997]
[null,null,"Total",{"$f":"SUM(D423:D424)","v":33567.17},{"$f":"SUM(E423:E424)","v":100001.94},{"$f":"SUM(F423:F424)","v":148757.89000000001},{"$f":"SUM(G423:G424)","v":78077.34},{"$f":"SUM(H423:H424)","v":0}]
[null,"E. RELATED PARTY MARGIN EXPENDITURE"]
[null,"Mains",null,0,0,0,0]
[null,"Services",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D427:D428)","v":0},{"$f":"SUM(E427:E428)","v":0},{"$f":"SUM(F427:F428)","v":0},{"$f":"SUM(G427:G428)","v":0},{"$f":"SUM(H427:H428)","v":0}]
[null,"F. CAPITAL CONTRIBUTIONS included in the above"]
[null,"Mains",null,0,0,0,0]
[null,"Services",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D431:D432)","v":0},{"$f":"SUM(E431:E432)","v":0},{"$f":"SUM(F431:F432)","v":0},{"$f":"SUM(G431:G432)","v":0},{"$f":"SUM(H431:H432)","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D433,D429,D425,D421,D417,D413)","v":1519912.03},{"$f":"SUM(E433,E429,E425,E421,E417,E413)","v":3145984.7600000002},{"$f":"SUM(F433,F429,F425,F421,F417,F413)","v":3977052.8200000008},{"$f":"SUM(G433,G429,G425,G421,G417,G413)","v":2894282.6899999995},{"$f":"SUM(H433,H429,H425,H421,H417,H413)","v":0}]
[]
[]
[null,"E2.2 - VOLUMES"]
[null,"E2.2.1 - PROACTIVE - BY CONNECTION TYPE - BY PROJECT"]
[null,null,null,"LENGTH"]
[null,null,null,"0s, metres"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"A. LOW PRESSURE TO HIGH PRESSURE"]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_01),\"\",dms_E2_Projects_01)","v":"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_02),\"\",dms_E2_Projects_02)","v":"GD-0006049 McCracken Street, Kensington MP renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_03),\"\",dms_E2_Projects_03)","v":"GD-0006135 Vincent Street, Deer Park MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_04),\"\",dms_E2_Projects_04)","v":"GD-0006145 Pickett Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_05),\"\",dms_E2_Projects_05)","v":"GD-0006163 Hertford Road, Sunshine MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_06),\"\",dms_E2_Projects_06)","v":"GD-0006167 Berry Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_07),\"\",dms_E2_Projects_07)","v":"GD-0006183 Eastwood Street, Ballarat - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_08),\"\",dms_E2_Projects_08)","v":"GD-0006203 Alma Street, Essendon LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_09),\"\",dms_E2_Projects_09)","v":"GD-0006969 Malop Street, Geelong 3220"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_10),\"\",dms_E2_Projects_10)","v":"GD-0006999 Finsbury Street, Kensington- LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_11),\"\",dms_E2_Projects_11)","v":"GD-0007000 Tuppen Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_12),\"\",dms_E2_Projects_12)","v":"GD-0007005 Stirling Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_13),\"\",dms_E2_Projects_13)","v":"GD-0007006 Tongue Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_14),\"\",dms_E2_Projects_14)","v":"GD-0007007 Buckingham Road, Newtown - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_15),\"\",dms_E2_Projects_15)","v":"GD-0007015 Keane Street, Coburg - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_16),\"\",dms_E2_Projects_16)","v":"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_17),\"\",dms_E2_Projects_17)","v":"GD-0007026 Anderson Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_18),\"\",dms_E2_Projects_18)","v":"GD-0007036 Errol St, Footscray LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_19),\"\",dms_E2_Projects_19)","v":"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_20),\"\",dms_E2_Projects_20)","v":"GD-0007315 Rennison St Braybrook MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_21),\"\",dms_E2_Projects_21)","v":"GD-0007342 Kings Road, St Albans MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_22),\"\",dms_E2_Projects_22)","v":"GD-0007343 Marion St, Altona North MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_23),\"\",dms_E2_Projects_23)","v":"GD-0007799 Tennyson Street, Seddon - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_24),\"\",dms_E2_Projects_24)","v":"GD-0007939 Byron Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_25)","v":"GD-0007952 Forest Street, Bendigo - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_26)","v":"GD-0007988 Manifold Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_27),\"\",dms_E2_Projects_27)","v":"GD-0008011 Patrick Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_28),\"\",dms_E2_Projects_28)","v":"GD-0008013 Saffron Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_29),\"\",dms_E2_Projects_29)","v":"GD-0008038 Cresser St, Altona North MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_30),\"\",dms_E2_Projects_30)","v":"GD-0008043 Arnold Street, Bendigo - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_31),\"\",dms_E2_Projects_31)","v":"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_32),\"\",dms_E2_Projects_32)","v":"GD-0008200 Golden Square - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_33),\"\",dms_E2_Projects_33)","v":"GD-0008331 Fehon Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_34),\"\",dms_E2_Projects_34)","v":"GD-0008372 Canterbury Street, Flemington - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_35),\"\",dms_E2_Projects_35)","v":"GD-0008383 Leander Street, Flemington"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_36),\"\",dms_E2_Projects_36)","v":"GD-0008415 Henry Street, Kensington - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_37),\"\",dms_E2_Projects_37)","v":"GD-0008450 Young Street, Breakwater - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_38),\"\",dms_E2_Projects_38)","v":"GD-0008643 Pound Rd, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_39),\"\",dms_E2_Projects_39)","v":"GD-0008644 Calvert St, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_40),\"\",dms_E2_Projects_40)","v":"GD-0008652 Sinclair St, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_41),\"\",dms_E2_Projects_41)","v":"GD-0008734 Marigold Ave, Altona North MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_42),\"\",dms_E2_Projects_42)","v":"GD-0008735 Gillespie Road, St Albans MPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_43),\"\",dms_E2_Projects_43)","v":"GD-0008736 Dover Street, St Albans MPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_44),\"\",dms_E2_Projects_44)","v":"GD-0008737 Hobbs Street, Altona North"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_45),\"\",dms_E2_Projects_45)","v":"GD-0009525 Lupton Street, Geelong"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_46),\"\",dms_E2_Projects_46)","v":"GD-0009526 Ormond Rd, Geelong"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_47),\"\",dms_E2_Projects_47)","v":"GD-0009527 Mair Street, Ballarat"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_48),\"\",dms_E2_Projects_48)","v":"GD-0009533 Stephen St, Yarraville LPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_49),\"\",dms_E2_Projects_49)","v":"GD-0011365 Gas leakage Surveys #712"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_50),\"\",dms_E2_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000"]
[null,null,"Total",{"$f":"SUM(D443:D493)","v":0},{"$f":"SUM(E443:E493)","v":0},{"$f":"SUM(F443:F493)","v":0},{"$f":"SUM(G443:G493)","v":0},{"$f":"SUM(H443:H493)","v":0}]
[]
[null,"B. LOW PRESSURE TO MEDIUM PRESSURE"]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_01),\"\",dms_E2_Projects_01)","v":"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_02),\"\",dms_E2_Projects_02)","v":"GD-0006049 McCracken Street, Kensington MP renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_03),\"\",dms_E2_Projects_03)","v":"GD-0006135 Vincent Street, Deer Park MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_04),\"\",dms_E2_Projects_04)","v":"GD-0006145 Pickett Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_05),\"\",dms_E2_Projects_05)","v":"GD-0006163 Hertford Road, Sunshine MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_06),\"\",dms_E2_Projects_06)","v":"GD-0006167 Berry Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_07),\"\",dms_E2_Projects_07)","v":"GD-0006183 Eastwood Street, Ballarat - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_08),\"\",dms_E2_Projects_08)","v":"GD-0006203 Alma Street, Essendon LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_09),\"\",dms_E2_Projects_09)","v":"GD-0006969 Malop Street, Geelong 3220"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_10),\"\",dms_E2_Projects_10)","v":"GD-0006999 Finsbury Street, Kensington- LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_11),\"\",dms_E2_Projects_11)","v":"GD-0007000 Tuppen Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_12),\"\",dms_E2_Projects_12)","v":"GD-0007005 Stirling Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_13),\"\",dms_E2_Projects_13)","v":"GD-0007006 Tongue Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_14),\"\",dms_E2_Projects_14)","v":"GD-0007007 Buckingham Road, Newtown - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_15),\"\",dms_E2_Projects_15)","v":"GD-0007015 Keane Street, Coburg - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_16),\"\",dms_E2_Projects_16)","v":"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_17),\"\",dms_E2_Projects_17)","v":"GD-0007026 Anderson Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_18),\"\",dms_E2_Projects_18)","v":"GD-0007036 Errol St, Footscray LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_19),\"\",dms_E2_Projects_19)","v":"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_20),\"\",dms_E2_Projects_20)","v":"GD-0007315 Rennison St Braybrook MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_21),\"\",dms_E2_Projects_21)","v":"GD-0007342 Kings Road, St Albans MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_22),\"\",dms_E2_Projects_22)","v":"GD-0007343 Marion St, Altona North MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_23),\"\",dms_E2_Projects_23)","v":"GD-0007799 Tennyson Street, Seddon - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_24),\"\",dms_E2_Projects_24)","v":"GD-0007939 Byron Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_25)","v":"GD-0007952 Forest Street, Bendigo - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_26)","v":"GD-0007988 Manifold Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_27),\"\",dms_E2_Projects_27)","v":"GD-0008011 Patrick Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_28),\"\",dms_E2_Projects_28)","v":"GD-0008013 Saffron Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_29),\"\",dms_E2_Projects_29)","v":"GD-0008038 Cresser St, Altona North MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_30),\"\",dms_E2_Projects_30)","v":"GD-0008043 Arnold Street, Bendigo - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_31),\"\",dms_E2_Projects_31)","v":"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_32),\"\",dms_E2_Projects_32)","v":"GD-0008200 Golden Square - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_33),\"\",dms_E2_Projects_33)","v":"GD-0008331 Fehon Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_34),\"\",dms_E2_Projects_34)","v":"GD-0008372 Canterbury Street, Flemington - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_35),\"\",dms_E2_Projects_35)","v":"GD-0008383 Leander Street, Flemington"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_36),\"\",dms_E2_Projects_36)","v":"GD-0008415 Henry Street, Kensington - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_37),\"\",dms_E2_Projects_37)","v":"GD-0008450 Young Street, Breakwater - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_38),\"\",dms_E2_Projects_38)","v":"GD-0008643 Pound Rd, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_39),\"\",dms_E2_Projects_39)","v":"GD-0008644 Calvert St, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_40),\"\",dms_E2_Projects_40)","v":"GD-0008652 Sinclair St, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_41),\"\",dms_E2_Projects_41)","v":"GD-0008734 Marigold Ave, Altona North MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_42),\"\",dms_E2_Projects_42)","v":"GD-0008735 Gillespie Road, St Albans MPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_43),\"\",dms_E2_Projects_43)","v":"GD-0008736 Dover Street, St Albans MPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_44),\"\",dms_E2_Projects_44)","v":"GD-0008737 Hobbs Street, Altona North"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_45),\"\",dms_E2_Projects_45)","v":"GD-0009525 Lupton Street, Geelong"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_46),\"\",dms_E2_Projects_46)","v":"GD-0009526 Ormond Rd, Geelong"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_47),\"\",dms_E2_Projects_47)","v":"GD-0009527 Mair Street, Ballarat"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_48),\"\",dms_E2_Projects_48)","v":"GD-0009533 Stephen St, Yarraville LPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_49),\"\",dms_E2_Projects_49)","v":"GD-0011365 Gas leakage Surveys #712"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_50),\"\",dms_E2_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000"]
[null,null,"Total",{"$f":"SUM(D497:D547)","v":0},{"$f":"SUM(E497:E547)","v":0},{"$f":"SUM(F497:F547)","v":0},{"$f":"SUM(G497:G547)","v":0},{"$f":"SUM(H497:H547)","v":0}]
[]
[null,"C. LOW PRESSURE TO LOW PRESSURE"]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_01),\"\",dms_E2_Projects_01)","v":"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_02),\"\",dms_E2_Projects_02)","v":"GD-0006049 McCracken Street, Kensington MP renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_03),\"\",dms_E2_Projects_03)","v":"GD-0006135 Vincent Street, Deer Park MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_04),\"\",dms_E2_Projects_04)","v":"GD-0006145 Pickett Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_05),\"\",dms_E2_Projects_05)","v":"GD-0006163 Hertford Road, Sunshine MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_06),\"\",dms_E2_Projects_06)","v":"GD-0006167 Berry Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_07),\"\",dms_E2_Projects_07)","v":"GD-0006183 Eastwood Street, Ballarat - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_08),\"\",dms_E2_Projects_08)","v":"GD-0006203 Alma Street, Essendon LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_09),\"\",dms_E2_Projects_09)","v":"GD-0006969 Malop Street, Geelong 3220"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_10),\"\",dms_E2_Projects_10)","v":"GD-0006999 Finsbury Street, Kensington- LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_11),\"\",dms_E2_Projects_11)","v":"GD-0007000 Tuppen Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_12),\"\",dms_E2_Projects_12)","v":"GD-0007005 Stirling Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_13),\"\",dms_E2_Projects_13)","v":"GD-0007006 Tongue Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_14),\"\",dms_E2_Projects_14)","v":"GD-0007007 Buckingham Road, Newtown - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_15),\"\",dms_E2_Projects_15)","v":"GD-0007015 Keane Street, Coburg - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_16),\"\",dms_E2_Projects_16)","v":"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_17),\"\",dms_E2_Projects_17)","v":"GD-0007026 Anderson Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_18),\"\",dms_E2_Projects_18)","v":"GD-0007036 Errol St, Footscray LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_19),\"\",dms_E2_Projects_19)","v":"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_20),\"\",dms_E2_Projects_20)","v":"GD-0007315 Rennison St Braybrook MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_21),\"\",dms_E2_Projects_21)","v":"GD-0007342 Kings Road, St Albans MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_22),\"\",dms_E2_Projects_22)","v":"GD-0007343 Marion St, Altona North MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_23),\"\",dms_E2_Projects_23)","v":"GD-0007799 Tennyson Street, Seddon - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_24),\"\",dms_E2_Projects_24)","v":"GD-0007939 Byron Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_25)","v":"GD-0007952 Forest Street, Bendigo - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_26)","v":"GD-0007988 Manifold Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_27),\"\",dms_E2_Projects_27)","v":"GD-0008011 Patrick Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_28),\"\",dms_E2_Projects_28)","v":"GD-0008013 Saffron Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_29),\"\",dms_E2_Projects_29)","v":"GD-0008038 Cresser St, Altona North MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_30),\"\",dms_E2_Projects_30)","v":"GD-0008043 Arnold Street, Bendigo - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_31),\"\",dms_E2_Projects_31)","v":"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_32),\"\",dms_E2_Projects_32)","v":"GD-0008200 Golden Square - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_33),\"\",dms_E2_Projects_33)","v":"GD-0008331 Fehon Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_34),\"\",dms_E2_Projects_34)","v":"GD-0008372 Canterbury Street, Flemington - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_35),\"\",dms_E2_Projects_35)","v":"GD-0008383 Leander Street, Flemington"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_36),\"\",dms_E2_Projects_36)","v":"GD-0008415 Henry Street, Kensington - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_37),\"\",dms_E2_Projects_37)","v":"GD-0008450 Young Street, Breakwater - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_38),\"\",dms_E2_Projects_38)","v":"GD-0008643 Pound Rd, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_39),\"\",dms_E2_Projects_39)","v":"GD-0008644 Calvert St, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_40),\"\",dms_E2_Projects_40)","v":"GD-0008652 Sinclair St, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_41),\"\",dms_E2_Projects_41)","v":"GD-0008734 Marigold Ave, Altona North MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_42),\"\",dms_E2_Projects_42)","v":"GD-0008735 Gillespie Road, St Albans MPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_43),\"\",dms_E2_Projects_43)","v":"GD-0008736 Dover Street, St Albans MPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_44),\"\",dms_E2_Projects_44)","v":"GD-0008737 Hobbs Street, Altona North"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_45),\"\",dms_E2_Projects_45)","v":"GD-0009525 Lupton Street, Geelong"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_46),\"\",dms_E2_Projects_46)","v":"GD-0009526 Ormond Rd, Geelong"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_47),\"\",dms_E2_Projects_47)","v":"GD-0009527 Mair Street, Ballarat"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_48),\"\",dms_E2_Projects_48)","v":"GD-0009533 Stephen St, Yarraville LPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_49),\"\",dms_E2_Projects_49)","v":"GD-0011365 Gas leakage Surveys #712"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_50),\"\",dms_E2_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000"]
[null,null,"Total",{"$f":"SUM(D551:D601)","v":0},{"$f":"SUM(E551:E601)","v":0},{"$f":"SUM(F551:F601)","v":0},{"$f":"SUM(G551:G601)","v":0},{"$f":"SUM(H551:H601)","v":0}]
[]
[null,"D. MEDIUM PRESSURE TO MEDIUM PRESSURE"]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_01),\"\",dms_E2_Projects_01)","v":"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_02),\"\",dms_E2_Projects_02)","v":"GD-0006049 McCracken Street, Kensington MP renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_03),\"\",dms_E2_Projects_03)","v":"GD-0006135 Vincent Street, Deer Park MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_04),\"\",dms_E2_Projects_04)","v":"GD-0006145 Pickett Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_05),\"\",dms_E2_Projects_05)","v":"GD-0006163 Hertford Road, Sunshine MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_06),\"\",dms_E2_Projects_06)","v":"GD-0006167 Berry Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_07),\"\",dms_E2_Projects_07)","v":"GD-0006183 Eastwood Street, Ballarat - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_08),\"\",dms_E2_Projects_08)","v":"GD-0006203 Alma Street, Essendon LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_09),\"\",dms_E2_Projects_09)","v":"GD-0006969 Malop Street, Geelong 3220"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_10),\"\",dms_E2_Projects_10)","v":"GD-0006999 Finsbury Street, Kensington- LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_11),\"\",dms_E2_Projects_11)","v":"GD-0007000 Tuppen Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_12),\"\",dms_E2_Projects_12)","v":"GD-0007005 Stirling Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_13),\"\",dms_E2_Projects_13)","v":"GD-0007006 Tongue Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_14),\"\",dms_E2_Projects_14)","v":"GD-0007007 Buckingham Road, Newtown - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_15),\"\",dms_E2_Projects_15)","v":"GD-0007015 Keane Street, Coburg - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_16),\"\",dms_E2_Projects_16)","v":"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_17),\"\",dms_E2_Projects_17)","v":"GD-0007026 Anderson Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_18),\"\",dms_E2_Projects_18)","v":"GD-0007036 Errol St, Footscray LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_19),\"\",dms_E2_Projects_19)","v":"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_20),\"\",dms_E2_Projects_20)","v":"GD-0007315 Rennison St Braybrook MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_21),\"\",dms_E2_Projects_21)","v":"GD-0007342 Kings Road, St Albans MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_22),\"\",dms_E2_Projects_22)","v":"GD-0007343 Marion St, Altona North MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_23),\"\",dms_E2_Projects_23)","v":"GD-0007799 Tennyson Street, Seddon - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_24),\"\",dms_E2_Projects_24)","v":"GD-0007939 Byron Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_25)","v":"GD-0007952 Forest Street, Bendigo - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_26)","v":"GD-0007988 Manifold Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_27),\"\",dms_E2_Projects_27)","v":"GD-0008011 Patrick Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_28),\"\",dms_E2_Projects_28)","v":"GD-0008013 Saffron Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_29),\"\",dms_E2_Projects_29)","v":"GD-0008038 Cresser St, Altona North MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_30),\"\",dms_E2_Projects_30)","v":"GD-0008043 Arnold Street, Bendigo - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_31),\"\",dms_E2_Projects_31)","v":"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_32),\"\",dms_E2_Projects_32)","v":"GD-0008200 Golden Square - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_33),\"\",dms_E2_Projects_33)","v":"GD-0008331 Fehon Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_34),\"\",dms_E2_Projects_34)","v":"GD-0008372 Canterbury Street, Flemington - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_35),\"\",dms_E2_Projects_35)","v":"GD-0008383 Leander Street, Flemington"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_36),\"\",dms_E2_Projects_36)","v":"GD-0008415 Henry Street, Kensington - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_37),\"\",dms_E2_Projects_37)","v":"GD-0008450 Young Street, Breakwater - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_38),\"\",dms_E2_Projects_38)","v":"GD-0008643 Pound Rd, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_39),\"\",dms_E2_Projects_39)","v":"GD-0008644 Calvert St, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_40),\"\",dms_E2_Projects_40)","v":"GD-0008652 Sinclair St, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_41),\"\",dms_E2_Projects_41)","v":"GD-0008734 Marigold Ave, Altona North MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_42),\"\",dms_E2_Projects_42)","v":"GD-0008735 Gillespie Road, St Albans MPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_43),\"\",dms_E2_Projects_43)","v":"GD-0008736 Dover Street, St Albans MPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_44),\"\",dms_E2_Projects_44)","v":"GD-0008737 Hobbs Street, Altona North"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_45),\"\",dms_E2_Projects_45)","v":"GD-0009525 Lupton Street, Geelong"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_46),\"\",dms_E2_Projects_46)","v":"GD-0009526 Ormond Rd, Geelong"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_47),\"\",dms_E2_Projects_47)","v":"GD-0009527 Mair Street, Ballarat"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_48),\"\",dms_E2_Projects_48)","v":"GD-0009533 Stephen St, Yarraville LPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_49),\"\",dms_E2_Projects_49)","v":"GD-0011365 Gas leakage Surveys #712"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_50),\"\",dms_E2_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000"]
[null,null,"Total",{"$f":"SUM(D605:D655)","v":0},{"$f":"SUM(E605:E655)","v":0},{"$f":"SUM(F605:F655)","v":0},{"$f":"SUM(G605:G655)","v":0},{"$f":"SUM(H605:H655)","v":0}]
[]
[null,"E. MEDIUM PRESSURE TO HIGH PRESSURE"]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_01),\"\",dms_E2_Projects_01)","v":"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_02),\"\",dms_E2_Projects_02)","v":"GD-0006049 McCracken Street, Kensington MP renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_03),\"\",dms_E2_Projects_03)","v":"GD-0006135 Vincent Street, Deer Park MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_04),\"\",dms_E2_Projects_04)","v":"GD-0006145 Pickett Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_05),\"\",dms_E2_Projects_05)","v":"GD-0006163 Hertford Road, Sunshine MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_06),\"\",dms_E2_Projects_06)","v":"GD-0006167 Berry Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_07),\"\",dms_E2_Projects_07)","v":"GD-0006183 Eastwood Street, Ballarat - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_08),\"\",dms_E2_Projects_08)","v":"GD-0006203 Alma Street, Essendon LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_09),\"\",dms_E2_Projects_09)","v":"GD-0006969 Malop Street, Geelong 3220"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_10),\"\",dms_E2_Projects_10)","v":"GD-0006999 Finsbury Street, Kensington- LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_11),\"\",dms_E2_Projects_11)","v":"GD-0007000 Tuppen Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_12),\"\",dms_E2_Projects_12)","v":"GD-0007005 Stirling Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_13),\"\",dms_E2_Projects_13)","v":"GD-0007006 Tongue Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_14),\"\",dms_E2_Projects_14)","v":"GD-0007007 Buckingham Road, Newtown - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_15),\"\",dms_E2_Projects_15)","v":"GD-0007015 Keane Street, Coburg - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_16),\"\",dms_E2_Projects_16)","v":"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_17),\"\",dms_E2_Projects_17)","v":"GD-0007026 Anderson Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_18),\"\",dms_E2_Projects_18)","v":"GD-0007036 Errol St, Footscray LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_19),\"\",dms_E2_Projects_19)","v":"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_20),\"\",dms_E2_Projects_20)","v":"GD-0007315 Rennison St Braybrook MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_21),\"\",dms_E2_Projects_21)","v":"GD-0007342 Kings Road, St Albans MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_22),\"\",dms_E2_Projects_22)","v":"GD-0007343 Marion St, Altona North MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_23),\"\",dms_E2_Projects_23)","v":"GD-0007799 Tennyson Street, Seddon - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_24),\"\",dms_E2_Projects_24)","v":"GD-0007939 Byron Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_25)","v":"GD-0007952 Forest Street, Bendigo - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_26)","v":"GD-0007988 Manifold Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_27),\"\",dms_E2_Projects_27)","v":"GD-0008011 Patrick Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_28),\"\",dms_E2_Projects_28)","v":"GD-0008013 Saffron Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_29),\"\",dms_E2_Projects_29)","v":"GD-0008038 Cresser St, Altona North MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_30),\"\",dms_E2_Projects_30)","v":"GD-0008043 Arnold Street, Bendigo - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_31),\"\",dms_E2_Projects_31)","v":"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_32),\"\",dms_E2_Projects_32)","v":"GD-0008200 Golden Square - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_33),\"\",dms_E2_Projects_33)","v":"GD-0008331 Fehon Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_34),\"\",dms_E2_Projects_34)","v":"GD-0008372 Canterbury Street, Flemington - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_35),\"\",dms_E2_Projects_35)","v":"GD-0008383 Leander Street, Flemington"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_36),\"\",dms_E2_Projects_36)","v":"GD-0008415 Henry Street, Kensington - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_37),\"\",dms_E2_Projects_37)","v":"GD-0008450 Young Street, Breakwater - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_38),\"\",dms_E2_Projects_38)","v":"GD-0008643 Pound Rd, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_39),\"\",dms_E2_Projects_39)","v":"GD-0008644 Calvert St, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_40),\"\",dms_E2_Projects_40)","v":"GD-0008652 Sinclair St, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_41),\"\",dms_E2_Projects_41)","v":"GD-0008734 Marigold Ave, Altona North MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_42),\"\",dms_E2_Projects_42)","v":"GD-0008735 Gillespie Road, St Albans MPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_43),\"\",dms_E2_Projects_43)","v":"GD-0008736 Dover Street, St Albans MPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_44),\"\",dms_E2_Projects_44)","v":"GD-0008737 Hobbs Street, Altona North"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_45),\"\",dms_E2_Projects_45)","v":"GD-0009525 Lupton Street, Geelong"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_46),\"\",dms_E2_Projects_46)","v":"GD-0009526 Ormond Rd, Geelong"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_47),\"\",dms_E2_Projects_47)","v":"GD-0009527 Mair Street, Ballarat"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_48),\"\",dms_E2_Projects_48)","v":"GD-0009533 Stephen St, Yarraville LPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_49),\"\",dms_E2_Projects_49)","v":"GD-0011365 Gas leakage Surveys #712"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_50),\"\",dms_E2_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000"]
[null,null,"Total",{"$f":"SUM(D659:D709)","v":0},{"$f":"SUM(E659:E709)","v":0},{"$f":"SUM(F659:F709)","v":0},{"$f":"SUM(G659:G709)","v":0},{"$f":"SUM(H659:H709)","v":0}]
[]
[null,"F. HIGH PRESSURE TO HIGH PRESSURE"]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_01),\"\",dms_E2_Projects_01)","v":"GD-0001464 74318283 - Roslyn Road - Belmont LP Repl"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_02),\"\",dms_E2_Projects_02)","v":"GD-0006049 McCracken Street, Kensington MP renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_03),\"\",dms_E2_Projects_03)","v":"GD-0006135 Vincent Street, Deer Park MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_04),\"\",dms_E2_Projects_04)","v":"GD-0006145 Pickett Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_05),\"\",dms_E2_Projects_05)","v":"GD-0006163 Hertford Road, Sunshine MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_06),\"\",dms_E2_Projects_06)","v":"GD-0006167 Berry Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_07),\"\",dms_E2_Projects_07)","v":"GD-0006183 Eastwood Street, Ballarat - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_08),\"\",dms_E2_Projects_08)","v":"GD-0006203 Alma Street, Essendon LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_09),\"\",dms_E2_Projects_09)","v":"GD-0006969 Malop Street, Geelong 3220"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_10),\"\",dms_E2_Projects_10)","v":"GD-0006999 Finsbury Street, Kensington- LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_11),\"\",dms_E2_Projects_11)","v":"GD-0007000 Tuppen Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_12),\"\",dms_E2_Projects_12)","v":"GD-0007005 Stirling Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_13),\"\",dms_E2_Projects_13)","v":"GD-0007006 Tongue Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_14),\"\",dms_E2_Projects_14)","v":"GD-0007007 Buckingham Road, Newtown - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_15),\"\",dms_E2_Projects_15)","v":"GD-0007015 Keane Street, Coburg - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_16),\"\",dms_E2_Projects_16)","v":"GD-0007025 Weerona Avenue, Hamlyn Heights - LP Repl"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_17),\"\",dms_E2_Projects_17)","v":"GD-0007026 Anderson Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_18),\"\",dms_E2_Projects_18)","v":"GD-0007036 Errol St, Footscray LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_19),\"\",dms_E2_Projects_19)","v":"GD-0007038 Shuter St, Moonee Ponds - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_20),\"\",dms_E2_Projects_20)","v":"GD-0007315 Rennison St Braybrook MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_21),\"\",dms_E2_Projects_21)","v":"GD-0007342 Kings Road, St Albans MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_22),\"\",dms_E2_Projects_22)","v":"GD-0007343 Marion St, Altona North MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_23),\"\",dms_E2_Projects_23)","v":"GD-0007799 Tennyson Street, Seddon - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_24),\"\",dms_E2_Projects_24)","v":"GD-0007939 Byron Street, Footscray - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_25)","v":"GD-0007952 Forest Street, Bendigo - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_25),\"\",dms_E2_Projects_26)","v":"GD-0007988 Manifold Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_27),\"\",dms_E2_Projects_27)","v":"GD-0008011 Patrick Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_28),\"\",dms_E2_Projects_28)","v":"GD-0008013 Saffron Street, Geelong - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_29),\"\",dms_E2_Projects_29)","v":"GD-0008038 Cresser St, Altona North MP Replacement"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_30),\"\",dms_E2_Projects_30)","v":"GD-0008043 Arnold Street, Bendigo - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_31),\"\",dms_E2_Projects_31)","v":"GD-0008053 Holmes Road, Moonee Ponds - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_32),\"\",dms_E2_Projects_32)","v":"GD-0008200 Golden Square - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_33),\"\",dms_E2_Projects_33)","v":"GD-0008331 Fehon Street, Yarraville - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_34),\"\",dms_E2_Projects_34)","v":"GD-0008372 Canterbury Street, Flemington - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_35),\"\",dms_E2_Projects_35)","v":"GD-0008383 Leander Street, Flemington"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_36),\"\",dms_E2_Projects_36)","v":"GD-0008415 Henry Street, Kensington - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_37),\"\",dms_E2_Projects_37)","v":"GD-0008450 Young Street, Breakwater - LPRP"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_38),\"\",dms_E2_Projects_38)","v":"GD-0008643 Pound Rd, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_39),\"\",dms_E2_Projects_39)","v":"GD-0008644 Calvert St, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_40),\"\",dms_E2_Projects_40)","v":"GD-0008652 Sinclair St, Colac - LP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_41),\"\",dms_E2_Projects_41)","v":"GD-0008734 Marigold Ave, Altona North MP Renewal"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_42),\"\",dms_E2_Projects_42)","v":"GD-0008735 Gillespie Road, St Albans MPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_43),\"\",dms_E2_Projects_43)","v":"GD-0008736 Dover Street, St Albans MPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_44),\"\",dms_E2_Projects_44)","v":"GD-0008737 Hobbs Street, Altona North"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_45),\"\",dms_E2_Projects_45)","v":"GD-0009525 Lupton Street, Geelong"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_46),\"\",dms_E2_Projects_46)","v":"GD-0009526 Ormond Rd, Geelong"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_47),\"\",dms_E2_Projects_47)","v":"GD-0009527 Mair Street, Ballarat"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_48),\"\",dms_E2_Projects_48)","v":"GD-0009533 Stephen St, Yarraville LPMR"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_49),\"\",dms_E2_Projects_49)","v":"GD-0011365 Gas leakage Surveys #712"}]
[null,{"$f":"IF(ISBLANK(dms_E2_Projects_50),\"\",dms_E2_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000"]
[null,null,"Total",{"$f":"SUM(D713:D763)","v":0},{"$f":"SUM(E713:E763)","v":0},{"$f":"SUM(F713:F763)","v":0},{"$f":"SUM(G713:G763)","v":0},{"$f":"SUM(H713:H763)","v":0}]
[]
[]
[null,"E2.2.2 - REACTIVE - BY CONNECTION TYPE"]
[null,null,null,"VOLUMES"]
[null,null,null,"0s"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"A. LOW PRESSURE TO HIGH PRESSURE"]
[null,"Mains","Length of mains replaced (km)"]
[null,"Services","Number of services replaced"]
[null,null,"Total",{"$f":"SUM(D772:D773)","v":0},{"$f":"SUM(E772:E773)","v":0},{"$f":"SUM(F772:F773)","v":0},{"$f":"SUM(G772:G773)","v":0},{"$f":"SUM(H772:H773)","v":0}]
[null,"B. LOW PRESSURE TO MEDIUM PRESSURE"]
[null,"Mains","Length of mains replaced (km)"]
[null,"Services","Number of services replaced"]
[null,null,"Total",{"$f":"SUM(D776:D777)","v":0},{"$f":"SUM(E776:E777)","v":0},{"$f":"SUM(F776:F777)","v":0},{"$f":"SUM(G776:G777)","v":0},{"$f":"SUM(H776:H777)","v":0}]
[null,"C. LOW PRESSURE TO LOW PRESSURE"]
[null,"Mains","Length of mains replaced (km)"]
[null,"Services","Number of services replaced"]
[null,null,"Total",{"$f":"SUM(D780:D781)","v":0},{"$f":"SUM(E780:E781)","v":0},{"$f":"SUM(F780:F781)","v":0},{"$f":"SUM(G780:G781)","v":0},{"$f":"SUM(H780:H781)","v":0}]
[null,"D. MEDIUM PRESSURE TO MEDIUM PRESSURE"]
[null,"Mains","Length of mains replaced (km)"]
[null,"Services","Number of services replaced"]
[null,null,"Total",{"$f":"SUM(D784:D785)","v":0},{"$f":"SUM(E784:E785)","v":0},{"$f":"SUM(F784:F785)","v":0},{"$f":"SUM(G784:G785)","v":0},{"$f":"SUM(H784:H785)","v":0}]
[null,"E. MEDIUM PRESSURE TO HIGH PRESSURE"]
[null,"Mains","Length of mains replaced (km)"]
[null,"Services","Number of services replaced"]
[null,null,"Total",{"$f":"SUM(D788:D789)","v":0},{"$f":"SUM(E788:E789)","v":0},{"$f":"SUM(F788:F789)","v":0},{"$f":"SUM(G788:G789)","v":0},{"$f":"SUM(H788:H789)","v":0}]
[null,"F. HIGH PRESSURE TO HIGH PRESSURE"]
[null,"Mains","Length of mains replaced (km)"]
[null,"Services","Number of services replaced"]
[null,null,"Total",{"$f":"SUM(D792:D793)","v":0},{"$f":"SUM(E792:E793)","v":0},{"$f":"SUM(F792:F793)","v":0},{"$f":"SUM(G792:G793)","v":0},{"$f":"SUM(H792:H793)","v":0}]

{"sheet":"E3. Mains Augex","index":8,"n_rows":746,"n_cols":7,"rows_kept":746,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"HISTORICAL ANNUAL REPORTING"}]
[null,{"$f":"dms_TradingName","v":"AusNet (Gas)"}]
[null,{"$f":"dms_Header_Span","v":"2018 to 2021"}]
[null,"E3. MAINS AUGMENTATION"]
[]
[]
[null,"Please list all projects here:"]
[null,"GD-0001457 Corio City Gate Heater"]
[null,"GD-0001589 74337290 - Supply Main from new Mt Cottr"]
[null,"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"]
[null,"GD-0003266 74421883 - Marshall - Torquay Mains Rein"]
[null,"GD-0003343 74424477 - Duncans Rd reinforcement Werr"]
[null,"GD-0006282 Melton Field Regulator Installations"]
[null,"GD-0006314 Waurn Ponds City Gate"]
[null,"GD-0007203 Dana St, Ballarat Field Reg Installation"]
[null,"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"]
[null,"74338939 Coburns Rd HP2 reinforcement - Melton"]
[null,"GD-0011696 Macedon Ranges Augmentation"]
[null,"GD-0012207 Sunbury Augmentation"]
[null,"GD-0012263 Buckley Gr Augmentation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"E3.1 - CAPEX BY PROJECT"]
[null,"A. DIRECT INTERNAL LABOUR EXPENDITURE"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_01),\"\",dms_E3_Projects_01)","v":"GD-0001457 Corio City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_02),\"\",dms_E3_Projects_02)","v":"GD-0001589 74337290 - Supply Main from new Mt Cottr"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_03),\"\",dms_E3_Projects_03)","v":"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_04),\"\",dms_E3_Projects_04)","v":"GD-0003266 74421883 - Marshall - Torquay Mains Rein"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_05),\"\",dms_E3_Projects_05)","v":"GD-0003343 74424477 - Duncans Rd reinforcement Werr"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_06),\"\",dms_E3_Projects_06)","v":"GD-0006282 Melton Field Regulator Installations"},3867.85,0,28012.92,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_07),\"\",dms_E3_Projects_07)","v":"GD-0006314 Waurn Ponds City Gate"},0,29159.17,138736.65,135914.78]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_08),\"\",dms_E3_Projects_08)","v":"GD-0007203 Dana St, Ballarat Field Reg Installation"},29318.12,21551.06,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_09),\"\",dms_E3_Projects_09)","v":"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"},0,61155.199999999997,26360.06,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_10),\"\",dms_E3_Projects_10)","v":"74338939 Coburns Rd HP2 reinforcement - Melton"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_11),\"\",dms_E3_Projects_11)","v":"GD-0011696 Macedon Ranges Augmentation"},0,0,0,1065.3800000000001]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_12),\"\",dms_E3_Projects_12)","v":"GD-0012207 Sunbury Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_13),\"\",dms_E3_Projects_13)","v":"GD-0012263 Buckley Gr Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_14),\"\",dms_E3_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_15),\"\",dms_E3_Projects_15)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_16),\"\",dms_E3_Projects_16)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_17),\"\",dms_E3_Projects_17)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_18),\"\",dms_E3_Projects_18)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_19),\"\",dms_E3_Projects_19)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_20),\"\",dms_E3_Projects_20)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_21),\"\",dms_E3_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_22),\"\",dms_E3_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_23),\"\",dms_E3_Projects_23)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_24),\"\",dms_E3_Projects_24)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_27),\"\",dms_E3_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_28),\"\",dms_E3_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_29),\"\",dms_E3_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_30),\"\",dms_E3_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_31),\"\",dms_E3_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_32),\"\",dms_E3_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_33),\"\",dms_E3_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_34),\"\",dms_E3_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_35),\"\",dms_E3_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_36),\"\",dms_E3_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_37),\"\",dms_E3_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_38),\"\",dms_E3_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_39),\"\",dms_E3_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_40),\"\",dms_E3_Projects_40)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_41),\"\",dms_E3_Projects_41)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_42),\"\",dms_E3_Projects_42)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_43),\"\",dms_E3_Projects_43)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_44),\"\",dms_E3_Projects_44)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_45),\"\",dms_E3_Projects_45)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_46),\"\",dms_E3_Projects_46)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_47),\"\",dms_E3_Projects_47)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_48),\"\",dms_E3_Projects_48)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_49),\"\",dms_E3_Projects_49)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_50),\"\",dms_E3_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",846.62000000000262,-4847.3800000000047,-60884.820000000007,0]
[null,"Total",{"$f":"SUM(C65:C115)","v":34032.590000000004},{"$f":"SUM(D65:D115)","v":107018.04999999999},{"$f":"SUM(E65:E115)","v":132224.81},{"$f":"SUM(F65:F115)","v":136980.16},{"$f":"SUM(G65:G115)","v":0}]
[]
[null,"B. DIRECT CONTRACTOR EXPENDITURE"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_01),\"\",dms_E3_Projects_01)","v":"GD-0001457 Corio City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_02),\"\",dms_E3_Projects_02)","v":"GD-0001589 74337290 - Supply Main from new Mt Cottr"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_03),\"\",dms_E3_Projects_03)","v":"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_04),\"\",dms_E3_Projects_04)","v":"GD-0003266 74421883 - Marshall - Torquay Mains Rein"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_05),\"\",dms_E3_Projects_05)","v":"GD-0003343 74424477 - Duncans Rd reinforcement Werr"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_06),\"\",dms_E3_Projects_06)","v":"GD-0006282 Melton Field Regulator Installations"},80831.53,0,67361.929999999993,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_07),\"\",dms_E3_Projects_07)","v":"GD-0006314 Waurn Ponds City Gate"},0,17914.599999999999,3047103.04,4798429.0199999996]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_08),\"\",dms_E3_Projects_08)","v":"GD-0007203 Dana St, Ballarat Field Reg Installation"},164489.68,1585.3,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_09),\"\",dms_E3_Projects_09)","v":"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"},0,1032540.69,789130.88,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_10),\"\",dms_E3_Projects_10)","v":"74338939 Coburns Rd HP2 reinforcement - Melton"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_11),\"\",dms_E3_Projects_11)","v":"GD-0011696 Macedon Ranges Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_12),\"\",dms_E3_Projects_12)","v":"GD-0012207 Sunbury Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_13),\"\",dms_E3_Projects_13)","v":"GD-0012263 Buckley Gr Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_14),\"\",dms_E3_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_15),\"\",dms_E3_Projects_15)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_16),\"\",dms_E3_Projects_16)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_17),\"\",dms_E3_Projects_17)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_18),\"\",dms_E3_Projects_18)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_19),\"\",dms_E3_Projects_19)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_20),\"\",dms_E3_Projects_20)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_21),\"\",dms_E3_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_22),\"\",dms_E3_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_23),\"\",dms_E3_Projects_23)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_24),\"\",dms_E3_Projects_24)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_27),\"\",dms_E3_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_28),\"\",dms_E3_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_29),\"\",dms_E3_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_30),\"\",dms_E3_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_31),\"\",dms_E3_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_32),\"\",dms_E3_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_33),\"\",dms_E3_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_34),\"\",dms_E3_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_35),\"\",dms_E3_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_36),\"\",dms_E3_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_37),\"\",dms_E3_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_38),\"\",dms_E3_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_39),\"\",dms_E3_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_40),\"\",dms_E3_Projects_40)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_41),\"\",dms_E3_Projects_41)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_42),\"\",dms_E3_Projects_42)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_43),\"\",dms_E3_Projects_43)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_44),\"\",dms_E3_Projects_44)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_45),\"\",dms_E3_Projects_45)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_46),\"\",dms_E3_Projects_46)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_47),\"\",dms_E3_Projects_47)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_48),\"\",dms_E3_Projects_48)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_49),\"\",dms_E3_Projects_49)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_50),\"\",dms_E3_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",76387.249999999971,0,-664826.80000000028,0]
[null,"Total",{"$f":"SUM(C122:C172)","v":321708.45999999996},{"$f":"SUM(D122:D172)","v":1052040.5899999999},{"$f":"SUM(E122:E172)","v":3238769.05},{"$f":"SUM(F122:F172)","v":4798429.0199999996},{"$f":"SUM(G122:G172)","v":0}]
[]
[null,"C. DIRECT MATERIAL EXPENDITURE"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_01),\"\",dms_E3_Projects_01)","v":"GD-0001457 Corio City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_02),\"\",dms_E3_Projects_02)","v":"GD-0001589 74337290 - Supply Main from new Mt Cottr"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_03),\"\",dms_E3_Projects_03)","v":"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_04),\"\",dms_E3_Projects_04)","v":"GD-0003266 74421883 - Marshall - Torquay Mains Rein"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_05),\"\",dms_E3_Projects_05)","v":"GD-0003343 74424477 - Duncans Rd reinforcement Werr"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_06),\"\",dms_E3_Projects_06)","v":"GD-0006282 Melton Field Regulator Installations"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_07),\"\",dms_E3_Projects_07)","v":"GD-0006314 Waurn Ponds City Gate"},0,0,157520.24,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_08),\"\",dms_E3_Projects_08)","v":"GD-0007203 Dana St, Ballarat Field Reg Installation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_09),\"\",dms_E3_Projects_09)","v":"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_10),\"\",dms_E3_Projects_10)","v":"74338939 Coburns Rd HP2 reinforcement - Melton"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_11),\"\",dms_E3_Projects_11)","v":"GD-0011696 Macedon Ranges Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_12),\"\",dms_E3_Projects_12)","v":"GD-0012207 Sunbury Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_13),\"\",dms_E3_Projects_13)","v":"GD-0012263 Buckley Gr Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_14),\"\",dms_E3_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_15),\"\",dms_E3_Projects_15)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_16),\"\",dms_E3_Projects_16)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_17),\"\",dms_E3_Projects_17)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_18),\"\",dms_E3_Projects_18)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_19),\"\",dms_E3_Projects_19)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_20),\"\",dms_E3_Projects_20)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_21),\"\",dms_E3_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_22),\"\",dms_E3_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_23),\"\",dms_E3_Projects_23)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_24),\"\",dms_E3_Projects_24)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_27),\"\",dms_E3_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_28),\"\",dms_E3_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_29),\"\",dms_E3_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_30),\"\",dms_E3_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_31),\"\",dms_E3_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_32),\"\",dms_E3_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_33),\"\",dms_E3_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_34),\"\",dms_E3_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_35),\"\",dms_E3_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_36),\"\",dms_E3_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_37),\"\",dms_E3_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_38),\"\",dms_E3_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_39),\"\",dms_E3_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_40),\"\",dms_E3_Projects_40)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_41),\"\",dms_E3_Projects_41)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_42),\"\",dms_E3_Projects_42)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_43),\"\",dms_E3_Projects_43)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_44),\"\",dms_E3_Projects_44)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_45),\"\",dms_E3_Projects_45)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_46),\"\",dms_E3_Projects_46)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_47),\"\",dms_E3_Projects_47)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_48),\"\",dms_E3_Projects_48)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_49),\"\",dms_E3_Projects_49)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_50),\"\",dms_E3_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",0,0,-157520.24,0]
[null,"Total",{"$f":"SUM(C179:C229)","v":0},{"$f":"SUM(D179:D229)","v":0},{"$f":"SUM(E179:E229)","v":0},{"$f":"SUM(F179:F229)","v":0},{"$f":"SUM(G179:G229)","v":0}]
[]
[null,"D. OTHER DIRECT EXPENDITURE"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_01),\"\",dms_E3_Projects_01)","v":"GD-0001457 Corio City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_02),\"\",dms_E3_Projects_02)","v":"GD-0001589 74337290 - Supply Main from new Mt Cottr"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_03),\"\",dms_E3_Projects_03)","v":"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_04),\"\",dms_E3_Projects_04)","v":"GD-0003266 74421883 - Marshall - Torquay Mains Rein"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_05),\"\",dms_E3_Projects_05)","v":"GD-0003343 74424477 - Duncans Rd reinforcement Werr"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_06),\"\",dms_E3_Projects_06)","v":"GD-0006282 Melton Field Regulator Installations"},4657.1100000000006,0,3431.08,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_07),\"\",dms_E3_Projects_07)","v":"GD-0006314 Waurn Ponds City Gate"},0,-52877.359999999993,964691.91999999993,515420.15999999997]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_08),\"\",dms_E3_Projects_08)","v":"GD-0007203 Dana St, Ballarat Field Reg Installation"},11586.84,891.18000000000006,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_09),\"\",dms_E3_Projects_09)","v":"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"},0,38504.839999999997,28234.240000000002,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_10),\"\",dms_E3_Projects_10)","v":"74338939 Coburns Rd HP2 reinforcement - Melton"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_11),\"\",dms_E3_Projects_11)","v":"GD-0011696 Macedon Ranges Augmentation"},0,0,0,26682.399999999998]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_12),\"\",dms_E3_Projects_12)","v":"GD-0012207 Sunbury Augmentation"},0,0,0,21459.119999999999]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_13),\"\",dms_E3_Projects_13)","v":"GD-0012263 Buckley Gr Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_14),\"\",dms_E3_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_15),\"\",dms_E3_Projects_15)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_16),\"\",dms_E3_Projects_16)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_17),\"\",dms_E3_Projects_17)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_18),\"\",dms_E3_Projects_18)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_19),\"\",dms_E3_Projects_19)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_20),\"\",dms_E3_Projects_20)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_21),\"\",dms_E3_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_22),\"\",dms_E3_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_23),\"\",dms_E3_Projects_23)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_24),\"\",dms_E3_Projects_24)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_27),\"\",dms_E3_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_28),\"\",dms_E3_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_29),\"\",dms_E3_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_30),\"\",dms_E3_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_31),\"\",dms_E3_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_32),\"\",dms_E3_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_33),\"\",dms_E3_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_34),\"\",dms_E3_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_35),\"\",dms_E3_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_36),\"\",dms_E3_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_37),\"\",dms_E3_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_38),\"\",dms_E3_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_39),\"\",dms_E3_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_40),\"\",dms_E3_Projects_40)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_41),\"\",dms_E3_Projects_41)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_42),\"\",dms_E3_Projects_42)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_43),\"\",dms_E3_Projects_43)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_44),\"\",dms_E3_Projects_44)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_45),\"\",dms_E3_Projects_45)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_46),\"\",dms_E3_Projects_46)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_47),\"\",dms_E3_Projects_47)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_48),\"\",dms_E3_Projects_48)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_49),\"\",dms_E3_Projects_49)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_50),\"\",dms_E3_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",3974.5200000000004,50755.67,-295605.1399999999,0]
[null,"Total",{"$f":"SUM(C236:C286)","v":20218.47},{"$f":"SUM(D236:D286)","v":37274.33},{"$f":"SUM(E236:E286)","v":700752.1},{"$f":"SUM(F236:F286)","v":563561.67999999993},{"$f":"SUM(G236:G286)","v":0}]
[]
[null,"E. RELATED PARTY MARGIN EXPENDITURE"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_01),\"\",dms_E3_Projects_01)","v":"GD-0001457 Corio City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_02),\"\",dms_E3_Projects_02)","v":"GD-0001589 74337290 - Supply Main from new Mt Cottr"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_03),\"\",dms_E3_Projects_03)","v":"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_04),\"\",dms_E3_Projects_04)","v":"GD-0003266 74421883 - Marshall - Torquay Mains Rein"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_05),\"\",dms_E3_Projects_05)","v":"GD-0003343 74424477 - Duncans Rd reinforcement Werr"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_06),\"\",dms_E3_Projects_06)","v":"GD-0006282 Melton Field Regulator Installations"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_07),\"\",dms_E3_Projects_07)","v":"GD-0006314 Waurn Ponds City Gate"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_08),\"\",dms_E3_Projects_08)","v":"GD-0007203 Dana St, Ballarat Field Reg Installation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_09),\"\",dms_E3_Projects_09)","v":"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_10),\"\",dms_E3_Projects_10)","v":"74338939 Coburns Rd HP2 reinforcement - Melton"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_11),\"\",dms_E3_Projects_11)","v":"GD-0011696 Macedon Ranges Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_12),\"\",dms_E3_Projects_12)","v":"GD-0012207 Sunbury Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_13),\"\",dms_E3_Projects_13)","v":"GD-0012263 Buckley Gr Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_14),\"\",dms_E3_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_15),\"\",dms_E3_Projects_15)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_16),\"\",dms_E3_Projects_16)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_17),\"\",dms_E3_Projects_17)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_18),\"\",dms_E3_Projects_18)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_19),\"\",dms_E3_Projects_19)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_20),\"\",dms_E3_Projects_20)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_21),\"\",dms_E3_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_22),\"\",dms_E3_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_23),\"\",dms_E3_Projects_23)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_24),\"\",dms_E3_Projects_24)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_27),\"\",dms_E3_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_28),\"\",dms_E3_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_29),\"\",dms_E3_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_30),\"\",dms_E3_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_31),\"\",dms_E3_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_32),\"\",dms_E3_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_33),\"\",dms_E3_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_34),\"\",dms_E3_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_35),\"\",dms_E3_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_36),\"\",dms_E3_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_37),\"\",dms_E3_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_38),\"\",dms_E3_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_39),\"\",dms_E3_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_40),\"\",dms_E3_Projects_40)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_41),\"\",dms_E3_Projects_41)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_42),\"\",dms_E3_Projects_42)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_43),\"\",dms_E3_Projects_43)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_44),\"\",dms_E3_Projects_44)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_45),\"\",dms_E3_Projects_45)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_46),\"\",dms_E3_Projects_46)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_47),\"\",dms_E3_Projects_47)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_48),\"\",dms_E3_Projects_48)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_49),\"\",dms_E3_Projects_49)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_50),\"\",dms_E3_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",0,0,0,0]
[null,"Total",{"$f":"SUM(C293:C343)","v":0},{"$f":"SUM(D293:D343)","v":0},{"$f":"SUM(E293:E343)","v":0},{"$f":"SUM(F293:F343)","v":0},{"$f":"SUM(G293:G343)","v":0}]
[]
[null,"F. CAPITAL CONTRIBUTIONS included in the above"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_01),\"\",dms_E3_Projects_01)","v":"GD-0001457 Corio City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_02),\"\",dms_E3_Projects_02)","v":"GD-0001589 74337290 - Supply Main from new Mt Cottr"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_03),\"\",dms_E3_Projects_03)","v":"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_04),\"\",dms_E3_Projects_04)","v":"GD-0003266 74421883 - Marshall - Torquay Mains Rein"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_05),\"\",dms_E3_Projects_05)","v":"GD-0003343 74424477 - Duncans Rd reinforcement Werr"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_06),\"\",dms_E3_Projects_06)","v":"GD-0006282 Melton Field Regulator Installations"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_07),\"\",dms_E3_Projects_07)","v":"GD-0006314 Waurn Ponds City Gate"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_08),\"\",dms_E3_Projects_08)","v":"GD-0007203 Dana St, Ballarat Field Reg Installation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_09),\"\",dms_E3_Projects_09)","v":"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_10),\"\",dms_E3_Projects_10)","v":"74338939 Coburns Rd HP2 reinforcement - Melton"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_11),\"\",dms_E3_Projects_11)","v":"GD-0011696 Macedon Ranges Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_12),\"\",dms_E3_Projects_12)","v":"GD-0012207 Sunbury Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_13),\"\",dms_E3_Projects_13)","v":"GD-0012263 Buckley Gr Augmentation"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_14),\"\",dms_E3_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_15),\"\",dms_E3_Projects_15)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_16),\"\",dms_E3_Projects_16)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_17),\"\",dms_E3_Projects_17)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_18),\"\",dms_E3_Projects_18)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_19),\"\",dms_E3_Projects_19)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_20),\"\",dms_E3_Projects_20)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_21),\"\",dms_E3_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_22),\"\",dms_E3_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_23),\"\",dms_E3_Projects_23)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_24),\"\",dms_E3_Projects_24)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_27),\"\",dms_E3_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_28),\"\",dms_E3_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_29),\"\",dms_E3_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_30),\"\",dms_E3_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_31),\"\",dms_E3_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_32),\"\",dms_E3_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_33),\"\",dms_E3_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_34),\"\",dms_E3_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_35),\"\",dms_E3_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_36),\"\",dms_E3_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_37),\"\",dms_E3_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_38),\"\",dms_E3_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_39),\"\",dms_E3_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_40),\"\",dms_E3_Projects_40)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_41),\"\",dms_E3_Projects_41)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_42),\"\",dms_E3_Projects_42)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_43),\"\",dms_E3_Projects_43)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_44),\"\",dms_E3_Projects_44)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_45),\"\",dms_E3_Projects_45)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_46),\"\",dms_E3_Projects_46)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_47),\"\",dms_E3_Projects_47)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_48),\"\",dms_E3_Projects_48)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_49),\"\",dms_E3_Projects_49)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_50),\"\",dms_E3_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",0,0,0,0]
[null,"Total",{"$f":"SUM(C350:C400)","v":0},{"$f":"SUM(D350:D400)","v":0},{"$f":"SUM(E350:E400)","v":0},{"$f":"SUM(F350:F400)","v":0},{"$f":"SUM(G350:G400)","v":0}]
[]
[]
[]
[null,"E3.2 - VOLUMES - BY PRESSURE TYPE - BY PROJECT"]
[null,"A. LOW PRESSURE TO LOW PRESSURE"]
[null,null,"LENGTH"]
[null,null,"0s, metres"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_01),\"\",dms_E3_Projects_01)","v":"GD-0001457 Corio City Gate Heater"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_02),\"\",dms_E3_Projects_02)","v":"GD-0001589 74337290 - Supply Main from new Mt Cottr"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_03),\"\",dms_E3_Projects_03)","v":"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_04),\"\",dms_E3_Projects_04)","v":"GD-0003266 74421883 - Marshall - Torquay Mains Rein"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_05),\"\",dms_E3_Projects_05)","v":"GD-0003343 74424477 - Duncans Rd reinforcement Werr"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_06),\"\",dms_E3_Projects_06)","v":"GD-0006282 Melton Field Regulator Installations"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_07),\"\",dms_E3_Projects_07)","v":"GD-0006314 Waurn Ponds City Gate"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_08),\"\",dms_E3_Projects_08)","v":"GD-0007203 Dana St, Ballarat Field Reg Installation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_09),\"\",dms_E3_Projects_09)","v":"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_10),\"\",dms_E3_Projects_10)","v":"74338939 Coburns Rd HP2 reinforcement - Melton"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_11),\"\",dms_E3_Projects_11)","v":"GD-0011696 Macedon Ranges Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_12),\"\",dms_E3_Projects_12)","v":"GD-0012207 Sunbury Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_13),\"\",dms_E3_Projects_13)","v":"GD-0012263 Buckley Gr Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_14),\"\",dms_E3_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_15),\"\",dms_E3_Projects_15)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_16),\"\",dms_E3_Projects_16)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_17),\"\",dms_E3_Projects_17)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_18),\"\",dms_E3_Projects_18)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_19),\"\",dms_E3_Projects_19)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_20),\"\",dms_E3_Projects_20)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_21),\"\",dms_E3_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_22),\"\",dms_E3_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_23),\"\",dms_E3_Projects_23)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_24),\"\",dms_E3_Projects_24)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_27),\"\",dms_E3_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_28),\"\",dms_E3_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_29),\"\",dms_E3_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_30),\"\",dms_E3_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_31),\"\",dms_E3_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_32),\"\",dms_E3_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_33),\"\",dms_E3_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_34),\"\",dms_E3_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_35),\"\",dms_E3_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_36),\"\",dms_E3_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_37),\"\",dms_E3_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_38),\"\",dms_E3_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_39),\"\",dms_E3_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_40),\"\",dms_E3_Projects_40)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_41),\"\",dms_E3_Projects_41)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_42),\"\",dms_E3_Projects_42)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_43),\"\",dms_E3_Projects_43)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_44),\"\",dms_E3_Projects_44)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_45),\"\",dms_E3_Projects_45)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_46),\"\",dms_E3_Projects_46)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_47),\"\",dms_E3_Projects_47)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_48),\"\",dms_E3_Projects_48)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_49),\"\",dms_E3_Projects_49)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_50),\"\",dms_E3_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000"]
[null,"Total",{"$f":"SUM(C410:C460)","v":0},{"$f":"SUM(D410:D460)","v":0},{"$f":"SUM(E410:E460)","v":0},{"$f":"SUM(F410:F460)","v":0},{"$f":"SUM(G410:G460)","v":0}]
[]
[null,"B. LOW PRESSURE TO MEDIUM PRESSURE"]
[null,null,"LENGTH"]
[null,null,"0s, metres"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_01),\"\",dms_E3_Projects_01)","v":"GD-0001457 Corio City Gate Heater"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_02),\"\",dms_E3_Projects_02)","v":"GD-0001589 74337290 - Supply Main from new Mt Cottr"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_03),\"\",dms_E3_Projects_03)","v":"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_04),\"\",dms_E3_Projects_04)","v":"GD-0003266 74421883 - Marshall - Torquay Mains Rein"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_05),\"\",dms_E3_Projects_05)","v":"GD-0003343 74424477 - Duncans Rd reinforcement Werr"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_06),\"\",dms_E3_Projects_06)","v":"GD-0006282 Melton Field Regulator Installations"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_07),\"\",dms_E3_Projects_07)","v":"GD-0006314 Waurn Ponds City Gate"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_08),\"\",dms_E3_Projects_08)","v":"GD-0007203 Dana St, Ballarat Field Reg Installation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_09),\"\",dms_E3_Projects_09)","v":"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_10),\"\",dms_E3_Projects_10)","v":"74338939 Coburns Rd HP2 reinforcement - Melton"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_11),\"\",dms_E3_Projects_11)","v":"GD-0011696 Macedon Ranges Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_12),\"\",dms_E3_Projects_12)","v":"GD-0012207 Sunbury Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_13),\"\",dms_E3_Projects_13)","v":"GD-0012263 Buckley Gr Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_14),\"\",dms_E3_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_15),\"\",dms_E3_Projects_15)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_16),\"\",dms_E3_Projects_16)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_17),\"\",dms_E3_Projects_17)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_18),\"\",dms_E3_Projects_18)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_19),\"\",dms_E3_Projects_19)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_20),\"\",dms_E3_Projects_20)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_21),\"\",dms_E3_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_22),\"\",dms_E3_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_23),\"\",dms_E3_Projects_23)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_24),\"\",dms_E3_Projects_24)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_27),\"\",dms_E3_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_28),\"\",dms_E3_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_29),\"\",dms_E3_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_30),\"\",dms_E3_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_31),\"\",dms_E3_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_32),\"\",dms_E3_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_33),\"\",dms_E3_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_34),\"\",dms_E3_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_35),\"\",dms_E3_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_36),\"\",dms_E3_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_37),\"\",dms_E3_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_38),\"\",dms_E3_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_39),\"\",dms_E3_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_40),\"\",dms_E3_Projects_40)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_41),\"\",dms_E3_Projects_41)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_42),\"\",dms_E3_Projects_42)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_43),\"\",dms_E3_Projects_43)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_44),\"\",dms_E3_Projects_44)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_45),\"\",dms_E3_Projects_45)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_46),\"\",dms_E3_Projects_46)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_47),\"\",dms_E3_Projects_47)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_48),\"\",dms_E3_Projects_48)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_49),\"\",dms_E3_Projects_49)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_50),\"\",dms_E3_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000"]
[null,"Total",{"$f":"SUM(C467:C517)","v":0},{"$f":"SUM(D467:D517)","v":0},{"$f":"SUM(E467:E517)","v":0},{"$f":"SUM(F467:F517)","v":0},{"$f":"SUM(G467:G517)","v":0}]
[]
[null,"C. LOW PRESSURE TO HIGH PRESSURE"]
[null,null,"LENGTH"]
[null,null,"0s, metres"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_01),\"\",dms_E3_Projects_01)","v":"GD-0001457 Corio City Gate Heater"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_02),\"\",dms_E3_Projects_02)","v":"GD-0001589 74337290 - Supply Main from new Mt Cottr"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_03),\"\",dms_E3_Projects_03)","v":"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_04),\"\",dms_E3_Projects_04)","v":"GD-0003266 74421883 - Marshall - Torquay Mains Rein"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_05),\"\",dms_E3_Projects_05)","v":"GD-0003343 74424477 - Duncans Rd reinforcement Werr"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_06),\"\",dms_E3_Projects_06)","v":"GD-0006282 Melton Field Regulator Installations"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_07),\"\",dms_E3_Projects_07)","v":"GD-0006314 Waurn Ponds City Gate"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_08),\"\",dms_E3_Projects_08)","v":"GD-0007203 Dana St, Ballarat Field Reg Installation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_09),\"\",dms_E3_Projects_09)","v":"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_10),\"\",dms_E3_Projects_10)","v":"74338939 Coburns Rd HP2 reinforcement - Melton"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_11),\"\",dms_E3_Projects_11)","v":"GD-0011696 Macedon Ranges Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_12),\"\",dms_E3_Projects_12)","v":"GD-0012207 Sunbury Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_13),\"\",dms_E3_Projects_13)","v":"GD-0012263 Buckley Gr Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_14),\"\",dms_E3_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_15),\"\",dms_E3_Projects_15)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_16),\"\",dms_E3_Projects_16)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_17),\"\",dms_E3_Projects_17)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_18),\"\",dms_E3_Projects_18)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_19),\"\",dms_E3_Projects_19)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_20),\"\",dms_E3_Projects_20)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_21),\"\",dms_E3_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_22),\"\",dms_E3_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_23),\"\",dms_E3_Projects_23)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_24),\"\",dms_E3_Projects_24)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_27),\"\",dms_E3_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_28),\"\",dms_E3_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_29),\"\",dms_E3_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_30),\"\",dms_E3_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_31),\"\",dms_E3_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_32),\"\",dms_E3_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_33),\"\",dms_E3_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_34),\"\",dms_E3_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_35),\"\",dms_E3_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_36),\"\",dms_E3_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_37),\"\",dms_E3_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_38),\"\",dms_E3_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_39),\"\",dms_E3_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_40),\"\",dms_E3_Projects_40)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_41),\"\",dms_E3_Projects_41)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_42),\"\",dms_E3_Projects_42)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_43),\"\",dms_E3_Projects_43)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_44),\"\",dms_E3_Projects_44)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_45),\"\",dms_E3_Projects_45)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_46),\"\",dms_E3_Projects_46)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_47),\"\",dms_E3_Projects_47)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_48),\"\",dms_E3_Projects_48)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_49),\"\",dms_E3_Projects_49)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_50),\"\",dms_E3_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000"]
[null,"Total",{"$f":"SUM(C524:C574)","v":0},{"$f":"SUM(D524:D574)","v":0},{"$f":"SUM(E524:E574)","v":0},{"$f":"SUM(F524:F574)","v":0},{"$f":"SUM(G524:G574)","v":0}]
[]
[null,"D. MEDIUM PRESSURE TO MEDIUM PRESSURE"]
[null,null,"LENGTH"]
[null,null,"0s, metres"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_01),\"\",dms_E3_Projects_01)","v":"GD-0001457 Corio City Gate Heater"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_02),\"\",dms_E3_Projects_02)","v":"GD-0001589 74337290 - Supply Main from new Mt Cottr"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_03),\"\",dms_E3_Projects_03)","v":"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_04),\"\",dms_E3_Projects_04)","v":"GD-0003266 74421883 - Marshall - Torquay Mains Rein"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_05),\"\",dms_E3_Projects_05)","v":"GD-0003343 74424477 - Duncans Rd reinforcement Werr"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_06),\"\",dms_E3_Projects_06)","v":"GD-0006282 Melton Field Regulator Installations"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_07),\"\",dms_E3_Projects_07)","v":"GD-0006314 Waurn Ponds City Gate"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_08),\"\",dms_E3_Projects_08)","v":"GD-0007203 Dana St, Ballarat Field Reg Installation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_09),\"\",dms_E3_Projects_09)","v":"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_10),\"\",dms_E3_Projects_10)","v":"74338939 Coburns Rd HP2 reinforcement - Melton"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_11),\"\",dms_E3_Projects_11)","v":"GD-0011696 Macedon Ranges Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_12),\"\",dms_E3_Projects_12)","v":"GD-0012207 Sunbury Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_13),\"\",dms_E3_Projects_13)","v":"GD-0012263 Buckley Gr Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_14),\"\",dms_E3_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_15),\"\",dms_E3_Projects_15)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_16),\"\",dms_E3_Projects_16)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_17),\"\",dms_E3_Projects_17)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_18),\"\",dms_E3_Projects_18)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_19),\"\",dms_E3_Projects_19)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_20),\"\",dms_E3_Projects_20)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_21),\"\",dms_E3_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_22),\"\",dms_E3_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_23),\"\",dms_E3_Projects_23)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_24),\"\",dms_E3_Projects_24)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_27),\"\",dms_E3_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_28),\"\",dms_E3_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_29),\"\",dms_E3_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_30),\"\",dms_E3_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_31),\"\",dms_E3_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_32),\"\",dms_E3_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_33),\"\",dms_E3_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_34),\"\",dms_E3_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_35),\"\",dms_E3_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_36),\"\",dms_E3_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_37),\"\",dms_E3_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_38),\"\",dms_E3_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_39),\"\",dms_E3_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_40),\"\",dms_E3_Projects_40)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_41),\"\",dms_E3_Projects_41)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_42),\"\",dms_E3_Projects_42)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_43),\"\",dms_E3_Projects_43)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_44),\"\",dms_E3_Projects_44)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_45),\"\",dms_E3_Projects_45)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_46),\"\",dms_E3_Projects_46)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_47),\"\",dms_E3_Projects_47)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_48),\"\",dms_E3_Projects_48)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_49),\"\",dms_E3_Projects_49)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_50),\"\",dms_E3_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000"]
[null,"Total",{"$f":"SUM(C581:C631)","v":0},{"$f":"SUM(D581:D631)","v":0},{"$f":"SUM(E581:E631)","v":0},{"$f":"SUM(F581:F631)","v":0},{"$f":"SUM(G581:G631)","v":0}]
[]
[null,"E. MEDIUM PRESSURE TO HIGH PRESSURE"]
[null,null,"LENGTH"]
[null,null,"0s, metres"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_01),\"\",dms_E3_Projects_01)","v":"GD-0001457 Corio City Gate Heater"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_02),\"\",dms_E3_Projects_02)","v":"GD-0001589 74337290 - Supply Main from new Mt Cottr"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_03),\"\",dms_E3_Projects_03)","v":"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_04),\"\",dms_E3_Projects_04)","v":"GD-0003266 74421883 - Marshall - Torquay Mains Rein"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_05),\"\",dms_E3_Projects_05)","v":"GD-0003343 74424477 - Duncans Rd reinforcement Werr"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_06),\"\",dms_E3_Projects_06)","v":"GD-0006282 Melton Field Regulator Installations"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_07),\"\",dms_E3_Projects_07)","v":"GD-0006314 Waurn Ponds City Gate"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_08),\"\",dms_E3_Projects_08)","v":"GD-0007203 Dana St, Ballarat Field Reg Installation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_09),\"\",dms_E3_Projects_09)","v":"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_10),\"\",dms_E3_Projects_10)","v":"74338939 Coburns Rd HP2 reinforcement - Melton"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_11),\"\",dms_E3_Projects_11)","v":"GD-0011696 Macedon Ranges Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_12),\"\",dms_E3_Projects_12)","v":"GD-0012207 Sunbury Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_13),\"\",dms_E3_Projects_13)","v":"GD-0012263 Buckley Gr Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_14),\"\",dms_E3_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_15),\"\",dms_E3_Projects_15)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_16),\"\",dms_E3_Projects_16)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_17),\"\",dms_E3_Projects_17)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_18),\"\",dms_E3_Projects_18)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_19),\"\",dms_E3_Projects_19)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_20),\"\",dms_E3_Projects_20)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_21),\"\",dms_E3_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_22),\"\",dms_E3_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_23),\"\",dms_E3_Projects_23)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_24),\"\",dms_E3_Projects_24)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_27),\"\",dms_E3_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_28),\"\",dms_E3_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_29),\"\",dms_E3_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_30),\"\",dms_E3_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_31),\"\",dms_E3_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_32),\"\",dms_E3_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_33),\"\",dms_E3_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_34),\"\",dms_E3_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_35),\"\",dms_E3_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_36),\"\",dms_E3_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_37),\"\",dms_E3_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_38),\"\",dms_E3_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_39),\"\",dms_E3_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_40),\"\",dms_E3_Projects_40)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_41),\"\",dms_E3_Projects_41)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_42),\"\",dms_E3_Projects_42)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_43),\"\",dms_E3_Projects_43)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_44),\"\",dms_E3_Projects_44)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_45),\"\",dms_E3_Projects_45)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_46),\"\",dms_E3_Projects_46)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_47),\"\",dms_E3_Projects_47)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_48),\"\",dms_E3_Projects_48)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_49),\"\",dms_E3_Projects_49)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_50),\"\",dms_E3_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000"]
[null,"Total",{"$f":"SUM(C638:C688)","v":0},{"$f":"SUM(D638:D688)","v":0},{"$f":"SUM(E638:E688)","v":0},{"$f":"SUM(F638:F688)","v":0},{"$f":"SUM(G638:G688)","v":0}]
[]
[null,"F. HIGH PRESSURE TO HIGH PRESSURE"]
[null,null,"LENGTH"]
[null,null,"0s, metres"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_01),\"\",dms_E3_Projects_01)","v":"GD-0001457 Corio City Gate Heater"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_02),\"\",dms_E3_Projects_02)","v":"GD-0001589 74337290 - Supply Main from new Mt Cottr"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_03),\"\",dms_E3_Projects_03)","v":"GD-0002041 74368259 - Rowsley Station Rd Reinforcem"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_04),\"\",dms_E3_Projects_04)","v":"GD-0003266 74421883 - Marshall - Torquay Mains Rein"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_05),\"\",dms_E3_Projects_05)","v":"GD-0003343 74424477 - Duncans Rd reinforcement Werr"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_06),\"\",dms_E3_Projects_06)","v":"GD-0006282 Melton Field Regulator Installations"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_07),\"\",dms_E3_Projects_07)","v":"GD-0006314 Waurn Ponds City Gate"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_08),\"\",dms_E3_Projects_08)","v":"GD-0007203 Dana St, Ballarat Field Reg Installation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_09),\"\",dms_E3_Projects_09)","v":"GD-0008305 Mickleham Rd, Craigieburn Reinforcement"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_10),\"\",dms_E3_Projects_10)","v":"74338939 Coburns Rd HP2 reinforcement - Melton"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_11),\"\",dms_E3_Projects_11)","v":"GD-0011696 Macedon Ranges Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_12),\"\",dms_E3_Projects_12)","v":"GD-0012207 Sunbury Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_13),\"\",dms_E3_Projects_13)","v":"GD-0012263 Buckley Gr Augmentation"}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_14),\"\",dms_E3_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_15),\"\",dms_E3_Projects_15)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_16),\"\",dms_E3_Projects_16)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_17),\"\",dms_E3_Projects_17)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_18),\"\",dms_E3_Projects_18)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_19),\"\",dms_E3_Projects_19)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_20),\"\",dms_E3_Projects_20)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_21),\"\",dms_E3_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_22),\"\",dms_E3_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_23),\"\",dms_E3_Projects_23)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_24),\"\",dms_E3_Projects_24)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_25),\"\",dms_E3_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_27),\"\",dms_E3_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_28),\"\",dms_E3_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_29),\"\",dms_E3_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_30),\"\",dms_E3_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_31),\"\",dms_E3_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_32),\"\",dms_E3_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_33),\"\",dms_E3_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_34),\"\",dms_E3_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_35),\"\",dms_E3_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_36),\"\",dms_E3_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_37),\"\",dms_E3_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_38),\"\",dms_E3_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_39),\"\",dms_E3_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_40),\"\",dms_E3_Projects_40)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_41),\"\",dms_E3_Projects_41)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_42),\"\",dms_E3_Projects_42)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_43),\"\",dms_E3_Projects_43)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_44),\"\",dms_E3_Projects_44)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_45),\"\",dms_E3_Projects_45)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_46),\"\",dms_E3_Projects_46)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_47),\"\",dms_E3_Projects_47)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_48),\"\",dms_E3_Projects_48)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_49),\"\",dms_E3_Projects_49)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E3_Projects_50),\"\",dms_E3_Projects_50)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000"]
[null,"Total",{"$f":"SUM(C695:C745)","v":0},{"$f":"SUM(D695:D745)","v":0},{"$f":"SUM(E695:E745)","v":0},{"$f":"SUM(F695:F745)","v":0},{"$f":"SUM(G695:G745)","v":0}]

{"sheet":"E4. Meter replacement","index":9,"n_rows":207,"n_cols":7,"rows_kept":207,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"HISTORICAL ANNUAL REPORTING"}]
[null,{"$f":"dms_TradingName","v":"AusNet (Gas)"}]
[null,{"$f":"dms_Header_Span","v":"2018 to 2021"}]
[null,"E4. METER REPLACEMENT"]
[]
[null,"E4.1 - CAPEX"]
[null,"E4.1.1 - NEW METERS ACQUIRED"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"A. DIRECT INTERNAL LABOUR EXPENDITURE"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C12:C14)","v":0},{"$f":"SUM(D12:D14)","v":0},{"$f":"SUM(E12:E14)","v":0},{"$f":"SUM(F12:F14)","v":0},{"$f":"SUM(G12:G14)","v":0}]
[null,"B. DIRECT CONTRACTOR EXPENDITURE"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C17:C19)","v":0},{"$f":"SUM(D17:D19)","v":0},{"$f":"SUM(E17:E19)","v":0},{"$f":"SUM(F17:F19)","v":0},{"$f":"SUM(G17:G19)","v":0}]
[null,"C. DIRECT MATERIAL EXPENDITURE"]
[null,"Residential",2836577.0643848167,1683258.9602430377,1855542.0501068272,793894.51145328768]
[null,"Industrial and Commercial",443769.40513576439,43687.223683257937,-32517.544272151856,2596147.5473704664]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C22:C24)","v":3280346.469520581},{"$f":"SUM(D22:D24)","v":1726946.1839262955},{"$f":"SUM(E22:E24)","v":1823024.5058346754},{"$f":"SUM(F22:F24)","v":3390042.0588237541},{"$f":"SUM(G22:G24)","v":0}]
[null,"D. OTHER DIRECT EXPENDITURE"]
[null,"Residential",115152.49093782104,54162.87206293724,48486.067455421566,19771.235951047129]
[null,"Industrial and Commercial",18506.103665301198,1472.9698410709075,-1455.2378986484653,19979.703758999611]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C27:C29)","v":133658.59460312224},{"$f":"SUM(D27:D29)","v":55635.84190400815},{"$f":"SUM(E27:E29)","v":47030.829556773104},{"$f":"SUM(F27:F29)","v":39750.939710046739},{"$f":"SUM(G27:G29)","v":0}]
[null,"E. RELATED PARTY MARGIN EXPENDITURE"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C32:C34)","v":0},{"$f":"SUM(D32:D34)","v":0},{"$f":"SUM(E32:E34)","v":0},{"$f":"SUM(F32:F34)","v":0},{"$f":"SUM(G32:G34)","v":0}]
[null,"F. CAPITAL CONTRIBUTIONS included in the above"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C37:C39)","v":0},{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},{"$f":"SUM(F37:F39)","v":0},{"$f":"SUM(G37:G39)","v":0}]
[null,"TOTAL",{"$f":"SUM(C15,C20,C25,C30,C35,C40)","v":3414005.0641237032},{"$f":"SUM(D15,D20,D25,D30,D35,D40)","v":1782582.0258303036},{"$f":"SUM(E15,E20,E25,E30,E35,E40)","v":1870055.3353914486},{"$f":"SUM(F15,F20,F25,F30,F35,F40)","v":3429792.9985338007},{"$f":"SUM(G15,G20,G25,G30,G35,G40)","v":0}]
[]
[null,"E4.1.2 - METER REFURBISHMENT"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"A. DIRECT INTERNAL LABOUR EXPENDITURE"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C48:C50)","v":0},{"$f":"SUM(D48:D50)","v":0},{"$f":"SUM(E48:E50)","v":0},{"$f":"SUM(F48:F50)","v":0},{"$f":"SUM(G48:G50)","v":0}]
[null,"B. DIRECT CONTRACTOR EXPENDITURE"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C53:C55)","v":0},{"$f":"SUM(D53:D55)","v":0},{"$f":"SUM(E53:E55)","v":0},{"$f":"SUM(F53:F55)","v":0},{"$f":"SUM(G53:G55)","v":0}]
[null,"C. DIRECT MATERIAL EXPENDITURE"]
[null,"Residential",117190.92561518325,216674.42975696243,607688.18989317259,1915712.5785467126]
[null,"Industrial and Commercial",261652.54486423571,116326.09631674207,94999.714272151861,398660.68262953381]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C58:C60)","v":378843.47047941899},{"$f":"SUM(D58:D60)","v":333000.52607370447},{"$f":"SUM(E58:E60)","v":702687.90416532441},{"$f":"SUM(F58:F60)","v":2314373.2611762462},{"$f":"SUM(G58:G60)","v":0}]
[null,"D. OTHER DIRECT EXPENDITURE"]
[null,"Residential",4757.4335875919323,6972.0166031623412,15879.139233372303,47709.11608332055]
[null,"Industrial and Commercial",10911.453253669059,3922.0810378420633,4251.4644836820071,3068.0545669933899]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C63:C65)","v":15668.886841260992},{"$f":"SUM(D63:D65)","v":10894.097641004404},{"$f":"SUM(E63:E65)","v":20130.60371705431},{"$f":"SUM(F63:F65)","v":50777.170650313943},{"$f":"SUM(G63:G65)","v":0}]
[null,"E. RELATED PARTY MARGIN EXPENDITURE"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C68:C70)","v":0},{"$f":"SUM(D68:D70)","v":0},{"$f":"SUM(E68:E70)","v":0},{"$f":"SUM(F68:F70)","v":0},{"$f":"SUM(G68:G70)","v":0}]
[null,"F. CAPITAL CONTRIBUTIONS included in the above"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C73:C75)","v":0},{"$f":"SUM(D73:D75)","v":0},{"$f":"SUM(E73:E75)","v":0},{"$f":"SUM(F73:F75)","v":0},{"$f":"SUM(G73:G75)","v":0}]
[null,"TOTAL",{"$f":"SUM(C51,C56,C61,C66,C71,C76)","v":394512.35732067999},{"$f":"SUM(D51,D56,D61,D66,D71,D76)","v":343894.6237147089},{"$f":"SUM(E51,E56,E61,E66,E71,E76)","v":722818.50788237876},{"$f":"SUM(F51,F56,F61,F66,F71,F76)","v":2365150.4318265603},{"$f":"SUM(G51,G56,G61,G66,G71,G76)","v":0}]
[]
[null,"E4.1.3 - METER INSTALLATION"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"A. DIRECT INTERNAL LABOUR EXPENDITURE"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C84:C86)","v":0},{"$f":"SUM(D84:D86)","v":0},{"$f":"SUM(E84:E86)","v":0},{"$f":"SUM(F84:F86)","v":0},{"$f":"SUM(G84:G86)","v":0}]
[null,"B. DIRECT CONTRACTOR EXPENDITURE"]
[null,"Residential",4443224.75,5725203.2699999996,3345845.17,4600274.8]
[null,"Industrial and Commercial",250873.46000000002,301766.53000000003,122966.23999999999,568159.55000000005]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C89:C91)","v":4694098.21},{"$f":"SUM(D89:D91)","v":6026969.7999999998},{"$f":"SUM(E89:E91)","v":3468811.41},{"$f":"SUM(F89:F91)","v":5168434.3499999996},{"$f":"SUM(G89:G91)","v":0}]
[null,"C. DIRECT MATERIAL EXPENDITURE"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C94:C96)","v":0},{"$f":"SUM(D94:D96)","v":0},{"$f":"SUM(E94:E96)","v":0},{"$f":"SUM(F94:F96)","v":0},{"$f":"SUM(G94:G96)","v":0}]
[null,"D. OTHER DIRECT EXPENDITURE"]
[null,"Residential",180375.28547458697,184222.07133390041,87428.293311206129,114565.74796563228]
[null,"Industrial and Commercial",10461.94308102974,10174.439121087029,5503.0334149664586,4372.5016740069987]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C99:C101)","v":190837.22855561672},{"$f":"SUM(D99:D101)","v":194396.51045498744},{"$f":"SUM(E99:E101)","v":92931.326726172585},{"$f":"SUM(F99:F101)","v":118938.24963963928},{"$f":"SUM(G99:G101)","v":0}]
[null,"E. RELATED PARTY MARGIN EXPENDITURE"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C104:C106)","v":0},{"$f":"SUM(D104:D106)","v":0},{"$f":"SUM(E104:E106)","v":0},{"$f":"SUM(F104:F106)","v":0},{"$f":"SUM(G104:G106)","v":0}]
[null,"F. CAPITAL CONTRIBUTIONS included in the above"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C109:C111)","v":0},{"$f":"SUM(D109:D111)","v":0},{"$f":"SUM(E109:E111)","v":0},{"$f":"SUM(F109:F111)","v":0},{"$f":"SUM(G109:G111)","v":0}]
[null,"TOTAL",{"$f":"SUM(C87,C92,C97,C102,C107,C112)","v":4884935.4385556169},{"$f":"SUM(D87,D92,D97,D102,D107,D112)","v":6221366.310454987},{"$f":"SUM(E87,E92,E97,E102,E107,E112)","v":3561742.7367261727},{"$f":"SUM(F87,F92,F97,F102,F107,F112)","v":5287372.5996396393},{"$f":"SUM(G87,G92,G97,G102,G107,G112)","v":0}]
[]
[null,"E4.1.4 - OTHER METER REPLACEMENT CAPEX"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"A. DIRECT INTERNAL LABOUR EXPENDITURE"]
[null,"Residential",18805.919999999998,71937.16,43575.97,39130.020000000004]
[null,"Industrial and Commercial",5796.08,28924.33,33338.370000000003,8431.07]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C120:C122)","v":24602},{"$f":"SUM(D120:D122)","v":100861.49},{"$f":"SUM(E120:E122)","v":76914.34},{"$f":"SUM(F120:F122)","v":47561.090000000004},{"$f":"SUM(G120:G122)","v":0}]
[null,"B. DIRECT CONTRACTOR EXPENDITURE"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C125:C127)","v":0},{"$f":"SUM(D125:D127)","v":0},{"$f":"SUM(E125:E127)","v":0},{"$f":"SUM(F125:F127)","v":0},{"$f":"SUM(G125:G127)","v":0}]
[null,"C. DIRECT MATERIAL EXPENDITURE"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C130:C132)","v":0},{"$f":"SUM(D130:D132)","v":0},{"$f":"SUM(E130:E132)","v":0},{"$f":"SUM(F130:F132)","v":0},{"$f":"SUM(G130:G132)","v":0}]
[null,"D. OTHER DIRECT EXPENDITURE"]
[null,"Residential",-4996.97,1971.59,3524.58,2898.1400000000003]
[null,"Industrial and Commercial",36.99,781.51,240.70999999999998,55.78]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C135:C137)","v":-4959.9800000000005},{"$f":"SUM(D135:D137)","v":2753.1},{"$f":"SUM(E135:E137)","v":3765.29},{"$f":"SUM(F135:F137)","v":2953.9200000000005},{"$f":"SUM(G135:G137)","v":0}]
[null,"E. RELATED PARTY MARGIN EXPENDITURE"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C140:C142)","v":0},{"$f":"SUM(D140:D142)","v":0},{"$f":"SUM(E140:E142)","v":0},{"$f":"SUM(F140:F142)","v":0},{"$f":"SUM(G140:G142)","v":0}]
[null,"F. CAPITAL CONTRIBUTIONS included in the above"]
[null,"Residential",0,0,0,0]
[null,"Industrial and Commercial",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Total",{"$f":"SUM(C145:C147)","v":0},{"$f":"SUM(D145:D147)","v":0},{"$f":"SUM(E145:E147)","v":0},{"$f":"SUM(F145:F147)","v":0},{"$f":"SUM(G145:G147)","v":0}]
[null,"TOTAL",{"$f":"SUM(C123,C128,C133,C138,C143,C148)","v":19642.02},{"$f":"SUM(D123,D128,D133,D138,D143,D148)","v":103614.59000000001},{"$f":"SUM(E123,E128,E133,E138,E143,E148)","v":80679.62999999999},{"$f":"SUM(F123,F128,F133,F138,F143,F148)","v":50515.01},{"$f":"SUM(G123,G128,G133,G138,G143,G148)","v":0}]
[]
[]
[null,"E4.2 - VOLUMES"]
[null,"E4.2.1 - NUMBER OF NEW METERS ACQUIRED"]
[null,null,"VOLUMES"]
[null,null,"0s"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"Residential"]
[null,"Industrial and commercial"]
[null,"Other"]
[null,"Total",{"$f":"SUM(C157:C159)","v":0},{"$f":"SUM(D157:D159)","v":0},{"$f":"SUM(E157:E159)","v":0},{"$f":"SUM(F157:F159)","v":0},{"$f":"SUM(G157:G159)","v":0}]
[]
[]
[null,"E4.2.2 - NUMBER OF METERS REFURBISHED"]
[null,null,"VOLUMES"]
[null,null,"0s"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"A. REFURBISHABLE METERS REMOVED"]
[null,"Residential"]
[null,"Industrial and commercial"]
[null,"Other"]
[null,"Total",{"$f":"SUM(C168:C170)","v":0},{"$f":"SUM(D168:D170)","v":0},{"$f":"SUM(E168:E170)","v":0},{"$f":"SUM(F168:F170)","v":0},{"$f":"SUM(G168:G170)","v":0}]
[null,"B. METERS DECOMMISSIONED"]
[null,"Residential"]
[null,"Industrial and commercial"]
[null,"Other meters"]
[null,"Total",{"$f":"SUM(C173:C175)","v":0},{"$f":"SUM(D173:D175)","v":0},{"$f":"SUM(E173:E175)","v":0},{"$f":"SUM(F173:F175)","v":0},{"$f":"SUM(G173:G175)","v":0}]
[null,"TOTAL",{"$f":"SUM(C171,C176)","v":0},{"$f":"SUM(D171,D176)","v":0},{"$f":"SUM(E171,E176)","v":0},{"$f":"SUM(F171,F176)","v":0},{"$f":"SUM(G171,G176)","v":0}]
[]
[]
[null,"E4.2.3 - NUMBER OF METERS INSTALLED"]
[null,null,"VOLUMES"]
[null,null,"0s"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"Residential"]
[null,"Industrial and commercial"]
[null,"Other"]
[null,"Total",{"$f":"SUM(C184:C186)","v":0},{"$f":"SUM(D184:D186)","v":0},{"$f":"SUM(E184:E186)","v":0},{"$f":"SUM(F184:F186)","v":0},{"$f":"SUM(G184:G186)","v":0}]
[]
[]
[null,"E4.2.4 - NUMBER OF METERS REMOVED / DECOMMISSIONED"]
[null,null,"VOLUMES"]
[null,null,"0s"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"Residential"]
[null,"Industrial and commercial"]
[null,"Other"]
[null,"Total",{"$f":"SUM(C194:C196)","v":0},{"$f":"SUM(D194:D196)","v":0},{"$f":"SUM(E194:E196)","v":0},{"$f":"SUM(F194:F196)","v":0},{"$f":"SUM(G194:G196)","v":0}]
[]
[]
[null,"E4.2.5 - OTHER METER REPLACEMENT VOLUMES"]
[null,null,"VOLUMES"]
[null,null,"0s"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"Residential"]
[null,"Industrial and commercial"]
[null,"Other"]
[null,"Total",{"$f":"SUM(C204:C206)","v":0},{"$f":"SUM(D204:D206)","v":0},{"$f":"SUM(E204:E206)","v":0},{"$f":"SUM(F204:F206)","v":0},{"$f":"SUM(G204:G206)","v":0}]

{"sheet":"E5. New Connections","index":10,"n_rows":284,"n_cols":8,"rows_kept":284,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"HISTORICAL ANNUAL REPORTING"}]
[null,{"$f":"dms_TradingName","v":"AusNet (Gas)"}]
[null,{"$f":"dms_Header_Span","v":"2018 to 2021"}]
[null,"E5. NEW CONNECTIONS"]
[]
[null,"E5.1 - EXPENDITURE"]
[null,"E5.1.1 - CAPEX - BY CONNECTION TYPE"]
[null,"A. DIRECT INTERNAL LABOUR EXPENDITURE"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"(i)  ELECTRICITY TO GAS"]
[null,"Distribution Mains",null,0,0,0,0]
[null,"Inlet service pipes",null,0,0,0,0]
[null,"Meters",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D13:D15)","v":0},{"$f":"SUM(E13:E15)","v":0},{"$f":"SUM(F13:F15)","v":0},{"$f":"SUM(G13:G15)","v":0},{"$f":"SUM(H13:H15)","v":0}]
[null,"(ii)  NEW HOMES"]
[null,"Distribution Mains",null,293701.34924999997,286540.62450000003,299447.86575,330689.39025000005]
[null,"Inlet service pipes",null,-149204.12849999999,133843.587,103450.50150000001,125202.693]
[null,"Meters",null,-2133.3307500000046,23105.736000000001,17327.007750000004,12074.099250000001]
[null,null,"Total",{"$f":"SUM(D18:D20)","v":142363.88999999998},{"$f":"SUM(E18:E20)","v":443489.94750000001},{"$f":"SUM(F18:F20)","v":420225.375},{"$f":"SUM(G18:G20)","v":467966.18250000005},{"$f":"SUM(H18:H20)","v":0}]
[null,"(iii)  NEW MEDIUM DENSITY / HIGH RISE"]
[null,"Distribution Mains",null,97900.44975,95513.541500000007,99815.955249999999,110229.79675000001]
[null,"Inlet service pipes",null,-49734.709499999997,44614.528999999995,34483.500500000002,41734.231]
[null,"Meters",null,-711.11025000000154,7701.9120000000003,5775.6692500000008,4024.6997500000002]
[null,null,"Total",{"$f":"SUM(D23:D25)","v":47454.630000000005},{"$f":"SUM(E23:E25)","v":147829.98250000001},{"$f":"SUM(F23:F25)","v":140075.125},{"$f":"SUM(G23:G25)","v":155988.72750000001},{"$f":"SUM(H23:H25)","v":0}]
[null,"(iv)  INDUSTRIAL & COMMERCIAL TARIFF"]
[null,"Distribution Mains",null,17096.953000000001,63299.495000000003,52910.451199999996,66150.332800000004]
[null,"Inlet service pipes",null,112807.69500000001,148146.57500000001,192376.33100000001,161439.476]
[null,"Meters",null,88238.282000000007,118517.26000000001,113879.386,74735.662000000011]
[null,null,"Total",{"$f":"SUM(D28:D30)","v":218142.93000000002},{"$f":"SUM(E28:E30)","v":329963.33},{"$f":"SUM(F28:F30)","v":359166.16820000001},{"$f":"SUM(G28:G30)","v":302325.47080000001},{"$f":"SUM(H28:H30)","v":0}]
[null,"(v)  INDUSTRIAL & COMMERCIAL CONTRACT"]
[null,"Distribution Mains",null,0,0,865.9799999999999,9724.3060000000005]
[null,"Inlet service pipes",null,20507.488000000001,23805.320000000003,25403.707999999999,2691.5459999999998]
[null,"Meters",null,5126.8720000000003,5951.3300000000008,6440.0720000000001,1673.9180000000001]
[null,null,"Total",{"$f":"SUM(D33:D35)","v":25634.36},{"$f":"SUM(E33:E35)","v":29756.650000000005},{"$f":"SUM(F33:F35)","v":32709.759999999998},{"$f":"SUM(G33:G35)","v":14089.77},{"$f":"SUM(H33:H35)","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D36,D31,D26,D21,D16)","v":433595.81000000006},{"$f":"SUM(E36,E31,E26,E21,E16)","v":951039.91},{"$f":"SUM(F36,F31,F26,F21,F16)","v":952176.42819999997},{"$f":"SUM(G36,G31,G26,G21,G16)","v":940370.15080000018},{"$f":"SUM(H36,H31,H26,H21,H16)","v":0}]
[]
[null,"B. DIRECT CONTRACTOR EXPENDITURE"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"(i)  ELECTRICITY TO GAS"]
[null,"Distribution Mains",null,0,0,0,0]
[null,"Inlet service pipes",null,0,0,0,0]
[null,"Meters",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D44:D46)","v":0},{"$f":"SUM(E44:E46)","v":0},{"$f":"SUM(F44:F46)","v":0},{"$f":"SUM(G44:G46)","v":0},{"$f":"SUM(H44:H46)","v":0}]
[null,"(ii)  NEW HOMES"]
[null,"Distribution Mains",null,10737899.736749999,7910176.5442500003,10157680.953749999,6805456.3582500005]
[null,"Inlet service pipes",null,16745045.625000004,23600489.122499999,22606345.229999997,22340344.591500003]
[null,"Meters",null,2400863.1757500004,2728117.54575,2437143.67875,2478514.7677499996]
[null,null,"Total",{"$f":"SUM(D49:D51)","v":29883808.537500001},{"$f":"SUM(E49:E51)","v":34238783.212499999},{"$f":"SUM(F49:F51)","v":35201169.862499997},{"$f":"SUM(G49:G51)","v":31624315.717500001},{"$f":"SUM(H49:H51)","v":0}]
[null,"(iii)  NEW MEDIUM DENSITY / HIGH RISE"]
[null,"Distribution Mains",null,3579299.9122500001,2636725.5147500001,3385893.6512500001,2268485.4527500002]
[null,"Inlet service pipes",null,5581681.8750000009,7866829.7074999996,7535448.4099999992,7446781.5305000013]
[null,"Meters",null,800287.72525000013,909372.51525000005,812381.22624999995,826171.58924999996]
[null,null,"Total",{"$f":"SUM(D54:D56)","v":9961269.5125000011},{"$f":"SUM(E54:E56)","v":11412927.737499999},{"$f":"SUM(F54:F56)","v":11733723.2875},{"$f":"SUM(G54:G56)","v":10541438.572500002},{"$f":"SUM(H54:H56)","v":0}]
[null,"(iv)  INDUSTRIAL & COMMERCIAL TARIFF"]
[null,"Distribution Mains",null,380392.36599999998,829528.49300000002,742082.68,1410755.6560000002]
[null,"Inlet service pipes",null,2055738.6300000001,2071256.5650000002,2022985.412,2404338.1469999999]
[null,"Meters",null,1579636.8940000001,1665221.7520000003,1402029.838,1073876.094]
[null,null,"Total",{"$f":"SUM(D59:D61)","v":4015767.8900000006},{"$f":"SUM(E59:E61)","v":4566006.8100000005},{"$f":"SUM(F59:F61)","v":4167097.93},{"$f":"SUM(G59:G61)","v":4888969.8969999999},{"$f":"SUM(H59:H61)","v":0}]
[null,"(v)  INDUSTRIAL & COMMERCIAL CONTRACT"]
[null,"Distribution Mains",null,0,0,0,439793.76549999998]
[null,"Inlet service pipes",null,11987.800000000001,599872.06400000001,1145694.9920000001,384674.9975]
[null,"Meters",null,2996.9500000000003,149968.016,286423.74800000002,141441.63699999999]
[null,null,"Total",{"$f":"SUM(D64:D66)","v":14984.750000000002},{"$f":"SUM(E64:E66)","v":749840.08000000007},{"$f":"SUM(F64:F66)","v":1432118.7400000002},{"$f":"SUM(G64:G66)","v":965910.4},{"$f":"SUM(H64:H66)","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D67,D62,D57,D52,D47)","v":43875830.690000005},{"$f":"SUM(E67,E62,E57,E52,E47)","v":50967557.839999996},{"$f":"SUM(F67,F62,F57,F52,F47)","v":52534109.819999993},{"$f":"SUM(G67,G62,G57,G52,G47)","v":48020634.587000005},{"$f":"SUM(H67,H62,H57,H52,H47)","v":0}]
[]
[null,"C. DIRECT MATERIAL EXPENDITURE"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"(i)  ELECTRICITY TO GAS"]
[null,"Distribution Mains",null,0,0,0,0]
[null,"Inlet service pipes",null,0,0,0,0]
[null,"Meters",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D75:D77)","v":0},{"$f":"SUM(E75:E77)","v":0},{"$f":"SUM(F75:F77)","v":0},{"$f":"SUM(G75:G77)","v":0},{"$f":"SUM(H75:H77)","v":0}]
[null,"(ii)  NEW HOMES"]
[null,"Distribution Mains",null,6929.1539999999995,3686.4045000000001,3989.9092499999997,4751.9639999999999]
[null,"Inlet service pipes",null,13193.138999999999,7460.9340000000002,7979.8184999999994,9503.9279999999999]
[null,"Meters",null,1230607.257,939347.76150000002,521275.62975000008,1087281.4905000001]
[null,null,"Total",{"$f":"SUM(D80:D82)","v":1250729.55},{"$f":"SUM(E80:E82)","v":950495.1},{"$f":"SUM(F80:F82)","v":533245.35750000004},{"$f":"SUM(G80:G82)","v":1101537.3825000001},{"$f":"SUM(H80:H82)","v":0}]
[null,"(iii)  NEW MEDIUM DENSITY / HIGH RISE"]
[null,"Distribution Mains",null,2309.7179999999998,1228.8015,1329.96975,1583.9879999999998]
[null,"Inlet service pipes",null,4397.7129999999997,2486.9780000000001,2659.9395,3167.9759999999997]
[null,"Meters",null,410202.41899999999,313115.92050000001,173758.54325000002,362427.16350000002]
[null,null,"Total",{"$f":"SUM(D85:D87)","v":416909.85},{"$f":"SUM(E85:E87)","v":316831.7},{"$f":"SUM(F85:F87)","v":177748.45250000001},{"$f":"SUM(G85:G87)","v":367179.1275},{"$f":"SUM(H85:H87)","v":0}]
[null,"(iv)  INDUSTRIAL & COMMERCIAL TARIFF"]
[null,"Distribution Mains",null,13025.144,6121.4460000000008,8314.2880000000005,428359.93919999996]
[null,"Inlet service pipes",null,64679.22,30560.73,46122.97,80773.361999999994]
[null,"Meters",null,53225.046000000002,25414.044000000002,28705.622000000003,33682.230000000003]
[null,null,"Total",{"$f":"SUM(D90:D92)","v":130929.41},{"$f":"SUM(E90:E92)","v":62096.22},{"$f":"SUM(F90:F92)","v":83142.880000000005},{"$f":"SUM(G90:G92)","v":542815.53119999997},{"$f":"SUM(H90:H92)","v":0}]
[null,"(v)  INDUSTRIAL & COMMERCIAL CONTRACT"]
[null,"Distribution Mains",null,0,0,0,7294.1219999999994]
[null,"Inlet service pipes",null,1675.0320000000002,6212.2400000000007,26473.912,4430.0259999999998]
[null,"Meters",null,418.75800000000004,1553.0600000000002,6618.4780000000001,1858.3720000000001]
[null,null,"Total",{"$f":"SUM(D95:D97)","v":2093.79},{"$f":"SUM(E95:E97)","v":7765.3000000000011},{"$f":"SUM(F95:F97)","v":33092.39},{"$f":"SUM(G95:G97)","v":13582.519999999999},{"$f":"SUM(H95:H97)","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D98,D93,D88,D83,D78)","v":1800662.6},{"$f":"SUM(E98,E93,E88,E83,E78)","v":1337188.32},{"$f":"SUM(F98,F93,F88,F83,F78)","v":827229.08000000007},{"$f":"SUM(G98,G93,G88,G83,G78)","v":2025114.5612000001},{"$f":"SUM(H98,H93,H88,H83,H78)","v":0}]
[]
[null,"D. OTHER DIRECT EXPENDITURE"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"(i)  ELECTRICITY TO GAS"]
[null,"Distribution Mains",null,0,0,0,0]
[null,"Inlet service pipes",null,0,0,0,0]
[null,"Meters",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D106:D108)","v":0},{"$f":"SUM(E106:E108)","v":0},{"$f":"SUM(F106:F108)","v":0},{"$f":"SUM(G106:G108)","v":0},{"$f":"SUM(H106:H108)","v":0}]
[null,"(ii)  NEW HOMES"]
[null,"Distribution Mains",null,941592.96749999991,260219.29950000002,381907.18349999998,201550.76400000002]
[null,"Inlet service pipes",null,693856.43099999998,802419.31350000005,925932.6314999999,617839.53300000005]
[null,"Meters",null,195216.92399999997,123968.57699999999,113192.36999999998,94196.020499999999]
[null,null,"Total",{"$f":"SUM(D111:D113)","v":1830666.3224999998},{"$f":"SUM(E111:E113)","v":1186607.1900000002},{"$f":"SUM(F111:F113)","v":1421032.1849999998},{"$f":"SUM(G111:G113)","v":913586.3175},{"$f":"SUM(H111:H113)","v":0}]
[null,"(iii)  NEW MEDIUM DENSITY / HIGH RISE"]
[null,"Distribution Mains",null,313864.32249999995,86739.766499999998,127302.39450000001,67183.588000000003]
[null,"Inlet service pipes",null,231285.47700000001,267473.10450000002,308644.21049999999,205946.511]
[null,"Meters",null,65072.30799999999,41322.858999999997,37730.789999999994,31398.673500000001]
[null,null,"Total",{"$f":"SUM(D116:D118)","v":610222.10749999993},{"$f":"SUM(E116:E118)","v":395535.73000000004},{"$f":"SUM(F116:F118)","v":473677.39499999996},{"$f":"SUM(G116:G118)","v":304528.77249999996},{"$f":"SUM(H116:H118)","v":0}]
[null,"(iv)  INDUSTRIAL & COMMERCIAL TARIFF"]
[null,"Distribution Mains",null,22186.348000000002,29348.416000000001,32849.056199999999,107746.95]
[null,"Inlet service pipes",null,142099.29200000002,80921.48,92871.698000000004,74732.164999999994]
[null,"Meters",null,104662.23,65033.703999999991,63135.598000000005,32817.07]
[null,null,"Total",{"$f":"SUM(D121:D123)","v":268947.87},{"$f":"SUM(E121:E123)","v":175303.59999999998},{"$f":"SUM(F121:F123)","v":188856.35219999999},{"$f":"SUM(G121:G123)","v":215296.185},{"$f":"SUM(H121:H123)","v":0}]
[null,"(v)  INDUSTRIAL & COMMERCIAL CONTRACT"]
[null,"Distribution Mains",null,0,0,1810.058,8493.5059999999994]
[null,"Inlet service pipes",null,-26787.120000000003,23471.608,44702.338000000003,7232.0819999999994]
[null,"Meters",null,-6696.7800000000007,5867.902,11361.914000000001,2682.3520000000003]
[null,null,"Total",{"$f":"SUM(D126:D128)","v":-33483.9},{"$f":"SUM(E126:E128)","v":29339.510000000002},{"$f":"SUM(F126:F128)","v":57874.31},{"$f":"SUM(G126:G128)","v":18407.939999999999},{"$f":"SUM(H126:H128)","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D129,D124,D119,D114,D109)","v":2676352.3999999994},{"$f":"SUM(E129,E124,E119,E114,E109)","v":1786786.0300000003},{"$f":"SUM(F129,F124,F119,F114,F109)","v":2141440.2421999997},{"$f":"SUM(G129,G124,G119,G114,G109)","v":1451819.2149999999},{"$f":"SUM(H129,H124,H119,H114,H109)","v":0}]
[]
[null,"E. RELATED PARTY MARGIN EXPENDITURE"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"(i)  ELECTRICITY TO GAS"]
[null,"Distribution Mains",null,0,0,0,0]
[null,"Inlet service pipes",null,0,0,0,0]
[null,"Meters",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D137:D139)","v":0},{"$f":"SUM(E137:E139)","v":0},{"$f":"SUM(F137:F139)","v":0},{"$f":"SUM(G137:G139)","v":0},{"$f":"SUM(H137:H139)","v":0}]
[null,"(ii)  NEW HOMES"]
[null,"Distribution Mains",null,0,0,0,0]
[null,"Inlet service pipes",null,0,0,0,0]
[null,"Meters",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D142:D144)","v":0},{"$f":"SUM(E142:E144)","v":0},{"$f":"SUM(F142:F144)","v":0},{"$f":"SUM(G142:G144)","v":0},{"$f":"SUM(H142:H144)","v":0}]
[null,"(iii)  NEW MEDIUM DENSITY / HIGH RISE"]
[null,"Distribution Mains",null,0,0,0,0]
[null,"Inlet service pipes",null,0,0,0,0]
[null,"Meters",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D147:D149)","v":0},{"$f":"SUM(E147:E149)","v":0},{"$f":"SUM(F147:F149)","v":0},{"$f":"SUM(G147:G149)","v":0},{"$f":"SUM(H147:H149)","v":0}]
[null,"(iv)  INDUSTRIAL & COMMERCIAL TARIFF"]
[null,"Distribution Mains",null,0,0,0,0]
[null,"Inlet service pipes",null,0,0,0,0]
[null,"Meters",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D152:D154)","v":0},{"$f":"SUM(E152:E154)","v":0},{"$f":"SUM(F152:F154)","v":0},{"$f":"SUM(G152:G154)","v":0},{"$f":"SUM(H152:H154)","v":0}]
[null,"(v)  INDUSTRIAL & COMMERCIAL CONTRACT"]
[null,"Distribution Mains",null,0,0,0,0]
[null,"Inlet service pipes",null,0,0,0,0]
[null,"Meters",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D157:D159)","v":0},{"$f":"SUM(E157:E159)","v":0},{"$f":"SUM(F157:F159)","v":0},{"$f":"SUM(G157:G159)","v":0},{"$f":"SUM(H157:H159)","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D160,D155,D150,D145,D140)","v":0},{"$f":"SUM(E160,E155,E150,E145,E140)","v":0},{"$f":"SUM(F160,F155,F150,F145,F140)","v":0},{"$f":"SUM(G160,G155,G150,G145,G140)","v":0},{"$f":"SUM(H160,H155,H150,H145,H140)","v":0}]
[]
[null,"F. CAPITAL CONTRIBUTIONS included in the above"]
[null,null,null,"EXPENDITURE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"(i)  ELECTRICITY TO GAS"]
[null,"Distribution Mains",null,0,0,0,0]
[null,"Inlet service pipes",null,0,0,0,0]
[null,"Meters",null,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D168:D170)","v":0},{"$f":"SUM(E168:E170)","v":0},{"$f":"SUM(F168:F170)","v":0},{"$f":"SUM(G168:G170)","v":0},{"$f":"SUM(H168:H170)","v":0}]
[null,"(ii)  NEW HOMES"]
[null,"Distribution Mains",null,100130.016,395596.25549999991,1537930.77825,962097.59100000001]
[null,"Inlet service pipes",null,576776.96549999982,394861.44600000005,462589.40399999998,257366.14199999999]
[null,"Meters",null,30336.553500000002,65810.24099999998,37265.240249999995,42894.357000000004]
[null,null,"Total",{"$f":"SUM(D173:D175)","v":707243.5349999998},{"$f":"SUM(E173:E175)","v":856267.94249999989},{"$f":"SUM(F173:F175)","v":2037785.4225000001},{"$f":"SUM(G173:G175)","v":1262358.0900000001},{"$f":"SUM(H173:H175)","v":0}]
[null,"(iii)  NEW MEDIUM DENSITY / HIGH RISE"]
[null,"Distribution Mains",null,33376.671999999991,131865.41849999997,512643.59275000007,320699.19699999993]
[null,"Inlet service pipes",null,192258.98849999998,131620.48200000002,154196.46799999999,85788.713999999978]
[null,"Meters",null,10112.184500000003,21936.747000000003,12421.746749999998,14298.118999999999]
[null,null,"Total",{"$f":"SUM(D178:D180)","v":235747.84499999997},{"$f":"SUM(E178:E180)","v":285422.64749999996},{"$f":"SUM(F178:F180)","v":679261.80750000011},{"$f":"SUM(G178:G180)","v":420786.02999999991},{"$f":"SUM(H178:H180)","v":0}]
[null,"(iv)  INDUSTRIAL & COMMERCIAL TARIFF"]
[null,"Distribution Mains",null,166031.40100000001,579946.24400000018,610066.50699999998,1573810.8441999999]
[null,"Inlet service pipes",null,427609.40500000003,1668126.2199999997,888234.7849999998,1139355.8809999998]
[null,"Meters",null,342087.52399999998,1334500.9760000007,607371.50800000015,504167.75200000004]
[null,null,"Total",{"$f":"SUM(D183:D185)","v":935728.33000000007},{"$f":"SUM(E183:E185)","v":3582573.4400000004},{"$f":"SUM(F183:F185)","v":2105672.7999999998},{"$f":"SUM(G183:G185)","v":3217334.4771999996},{"$f":"SUM(H183:H185)","v":0}]
[null,"(v)  INDUSTRIAL & COMMERCIAL CONTRACT"]
[null,"Distribution Mains",null,0,0,0,333836.65000000002]
[null,"Inlet service pipes",null,0,684053.84,916353.272,252342.25000000003]
[null,"Meters",null,0,171013.46,229088.318,97451.1]
[null,null,"Total",{"$f":"SUM(D188:D190)","v":0},{"$f":"SUM(E188:E190)","v":855067.29999999993},{"$f":"SUM(F188:F190)","v":1145441.5900000001},{"$f":"SUM(G188:G190)","v":683630},{"$f":"SUM(H188:H190)","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D191,D186,D181,D176,D171)","v":1878719.71},{"$f":"SUM(E191,E186,E181,E176,E171)","v":5579331.3300000001},{"$f":"SUM(F191,F186,F181,F176,F171)","v":5968161.6200000001},{"$f":"SUM(G191,G186,G181,G176,G171)","v":5584108.5971999997},{"$f":"SUM(H191,H186,H181,H176,H171)","v":0}]
[]
[]
[null,"E5.2 - UNIT RATES"]
[null,"E5.2.1 - UNIT RATES - PER CONNECTION - BY CONNECTION TYPE"]
[null,null,null,"RATES PER CONNECTION"]
[null,null,null,"$0's, Nominal"]
[null,null,"Units",{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"A. ELECTRICITY TO GAS"]
[null,"Distribution mains","per metre per connection"]
[null,"Inlet service pipes","per service per connection"]
[null,"Meters","number per connection"]
[null,"B. NEW HOMES"]
[null,"Distribution mains","per metre per connection"]
[null,"Inlet service pipes","per service per connection"]
[null,"Meters","number per connection"]
[null,"C. NEW MEDIUM DENSITY / HIGH RISE"]
[null,"Distribution mains","per metre per connection"]
[null,"Inlet service pipes","per service per connection"]
[null,"Meters","number per connection"]
[null,"D. INDUSTRIAL & COMMERCIAL TARIFF"]
[null,"Distribution mains","per metre per connection"]
[null,"Inlet service pipes","per service per connection"]
[null,"Meters","number per connection"]
[null,"E. INDUSTRIAL & COMMERCIAL CONTRACT"]
[null,"Distribution mains","per metre per connection"]
[null,"Inlet service pipes","per service per connection"]
[null,"Meters","number per connection"]
[]
[]
[]
[]
[null,"E5.3 - VOLUMES"]
[null,"E5.3.1 - NUMBER OF NEW CONNECTIONS"]
[null,null,null,"VOLUMES"]
[null,null,null,"0s"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"Electricity to gas"]
[null,"New homes"]
[null,"New medium density / high rise"]
[null,"Industrial and commericla tariff"]
[null,"Industrial and commericla contract"]
[null,null,"Total",{"$f":"SUM(D229:D233)","v":0},{"$f":"SUM(E229:E233)","v":0},{"$f":"SUM(F229:F233)","v":0},{"$f":"SUM(G229:G233)","v":0},{"$f":"SUM(H229:H233)","v":0}]
[]
[null,"E5.3.2 - VOLUMES - PER CONNECTION - BY CONNECTION TYPE"]
[null,null,null,"VOLUMES"]
[null,null,null,"0s"]
[null,null,"Units",{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"A. ELECTRICITY TO GAS"]
[null,"Distribution mains","metres per connection"]
[null,"Inlet service pipes","number per connection"]
[null,"Meters","number per connection"]
[null,"B. NEW HOMES"]
[null,"Distribution mains","metres per connection"]
[null,"Inlet service pipes","number per connection"]
[null,"Meters","number per connection"]
[null,"C. NEW MEDIUM DENSITY / HIGH RISE"]
[null,"Distribution mains","metres per connection"]
[null,"Inlet service pipes","number per connection"]
[null,"Meters","number per connection"]
[null,"D. INDUSTRIAL & COMMERCIAL TARIFF"]
[null,"Distribution mains","metres per connection"]
[null,"Inlet service pipes","number per connection"]
[null,"Meters","number per connection"]
[null,"E. INDUSTRIAL & COMMERCIAL CONTRACT"]
[null,"Distribution mains","metres per connection"]
[null,"Inlet service pipes","number per connection"]
[null,"Meters","number per connection"]
[]
[]
[]
[null,"E5.4 -  CAPITAL CONTRIBUTIONS"]
[null,"E5.4.1 - VALUE OF CAPITAL CONTRIBUTIONS - BY CONNECTION TYPE"]
[null,null,null,"VALUE"]
[null,null,null,"$0's, Nominal"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"Electricity to gas",null,0,{"$f":"+E171","v":0},{"$f":"+F171","v":0},{"$f":"+G171","v":0}]
[null,"New homes",null,{"$f":"+D176","v":707243.5349999998},{"$f":"+E176","v":856267.94249999989},{"$f":"+F176","v":2037785.4225000001},{"$f":"+G176","v":1262358.0900000001}]
[null,"New medium density / high rise",null,{"$f":"+D181","v":235747.84499999997},{"$f":"+E181","v":285422.64749999996},{"$f":"+F181","v":679261.80750000011},{"$f":"+G181","v":420786.02999999991}]
[null,"Industrial & commercial tariff",null,{"$f":"+D186","v":935728.33000000007},{"$f":"+E186","v":3582573.4400000004},{"$f":"+F186","v":2105672.7999999998},{"$f":"+G186","v":3217334.4771999996}]
[null,"Industrial & commercial contract",null,{"$f":"+D191","v":0},{"$f":"+E191","v":855067.29999999993},{"$f":"+F191","v":1145441.5900000001},{"$f":"+G191","v":683630}]
[null,null,"Total",{"$f":"SUM(D268:D272)","v":1878719.71},{"$f":"SUM(E268:E272)","v":5579331.3300000001},{"$f":"SUM(F268:F272)","v":5968161.6200000001},{"$f":"SUM(G268:G272)","v":5584108.5971999997},{"$f":"SUM(H268:H272)","v":0}]
[]
[null,"E5.4.2 - NUMBER OF CAPITAL CONTRIBUTIONS - BY CONNECTION TYPE"]
[null,null,null,"VOLUMES"]
[null,null,null,"0's"]
[null,null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"Electricity to gas"]
[null,"New homes"]
[null,"New medium density / high rise"]
[null,"Industrial & commercial tariff"]
[null,"Industrial & commercial contract"]
[null,null,"Total",{"$f":"SUM(D279:D283)","v":0},{"$f":"SUM(E279:E283)","v":0},{"$f":"SUM(F279:F283)","v":0},{"$f":"SUM(G279:G283)","v":0},{"$f":"SUM(H279:H283)","v":0}]

{"sheet":"E6. Non-network","index":11,"n_rows":142,"n_cols":7,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"HISTORICAL ANNUAL REPORTING"}]
[null,{"$f":"dms_TradingName","v":"AusNet (Gas)"}]
[null,{"$f":"dms_Header_Span","v":"2018 to 2021"}]
[null,"E6. NON-NETWORK EXPENDITURE"]
[]
[null,"E6.5 - TELEMETRY"]
[]
[null,"Please list all projects here:"]
[null,"Project 1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"E6.5.1 - CAPEX - BY PROJECT"]
[null,"A. DIRECT INTERNAL LABOUR EXPENDITURE"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_01),\"\",dms_E65_Projects_01)","v":"Project 1"}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_02),\"\",dms_E65_Projects_02)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_03),\"\",dms_E65_Projects_03)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_04),\"\",dms_E65_Projects_04)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_05),\"\",dms_E65_Projects_05)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_06),\"\",dms_E65_Projects_06)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_07),\"\",dms_E65_Projects_07)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_08),\"\",dms_E65_Projects_08)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_09),\"\",dms_E65_Projects_09)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_10),\"\",dms_E65_Projects_10)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_11),\"\",dms_E65_Projects_11)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_12),\"\",dms_E65_Projects_12)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_13),\"\",dms_E65_Projects_13)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_14),\"\",dms_E65_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_15),\"\",dms_E65_Projects_15)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",206872.09,134445.47000000003,151913.03,230058.40000000002]
[null,"Total",{"$f":"SUM(C31:C46)","v":206872.09},{"$f":"SUM(D31:D46)","v":134445.47000000003},{"$f":"SUM(E31:E46)","v":151913.03},{"$f":"SUM(F31:F46)","v":230058.40000000002},{"$f":"SUM(G31:G46)","v":0}]
[]
[null,"B. DIRECT CONTRACTOR EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_01),\"\",dms_E65_Projects_01)","v":"Project 1"}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_02),\"\",dms_E65_Projects_02)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_03),\"\",dms_E65_Projects_03)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_04),\"\",dms_E65_Projects_04)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_05),\"\",dms_E65_Projects_05)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_06),\"\",dms_E65_Projects_06)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_07),\"\",dms_E65_Projects_07)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_08),\"\",dms_E65_Projects_08)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_09),\"\",dms_E65_Projects_09)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_10),\"\",dms_E65_Projects_10)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_11),\"\",dms_E65_Projects_11)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_12),\"\",dms_E65_Projects_12)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_13),\"\",dms_E65_Projects_13)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_14),\"\",dms_E65_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_15),\"\",dms_E65_Projects_15)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",21888.400000000001,62896.83,23391.97,9.8800000000000008]
[null,"Total",{"$f":"SUM(C50:C65)","v":21888.400000000001},{"$f":"SUM(D50:D65)","v":62896.83},{"$f":"SUM(E50:E65)","v":23391.97},{"$f":"SUM(F50:F65)","v":9.8800000000000008},{"$f":"SUM(G50:G65)","v":0}]
[]
[null,"C. DIRECT MATERIAL EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_01),\"\",dms_E65_Projects_01)","v":"Project 1"}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_02),\"\",dms_E65_Projects_02)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_03),\"\",dms_E65_Projects_03)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_04),\"\",dms_E65_Projects_04)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_05),\"\",dms_E65_Projects_05)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_06),\"\",dms_E65_Projects_06)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_07),\"\",dms_E65_Projects_07)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_08),\"\",dms_E65_Projects_08)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_09),\"\",dms_E65_Projects_09)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_10),\"\",dms_E65_Projects_10)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_11),\"\",dms_E65_Projects_11)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_12),\"\",dms_E65_Projects_12)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_13),\"\",dms_E65_Projects_13)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_14),\"\",dms_E65_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_15),\"\",dms_E65_Projects_15)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",123578.96,70344.69,117799.13,237221.19]
[null,"Total",{"$f":"SUM(C69:C84)","v":123578.96},{"$f":"SUM(D69:D84)","v":70344.69},{"$f":"SUM(E69:E84)","v":117799.13},{"$f":"SUM(F69:F84)","v":237221.19},{"$f":"SUM(G69:G84)","v":0}]
[]
[null,"D. OTHER DIRECT EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_01),\"\",dms_E65_Projects_01)","v":"Project 1"}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_02),\"\",dms_E65_Projects_02)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_03),\"\",dms_E65_Projects_03)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_04),\"\",dms_E65_Projects_04)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_05),\"\",dms_E65_Projects_05)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_06),\"\",dms_E65_Projects_06)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_07),\"\",dms_E65_Projects_07)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_08),\"\",dms_E65_Projects_08)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_09),\"\",dms_E65_Projects_09)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_10),\"\",dms_E65_Projects_10)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_11),\"\",dms_E65_Projects_11)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_12),\"\",dms_E65_Projects_12)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_13),\"\",dms_E65_Projects_13)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_14),\"\",dms_E65_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_15),\"\",dms_E65_Projects_15)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",298029.28000000003,144536.41,38750.28,40445]
[null,"Total",{"$f":"SUM(C88:C103)","v":298029.28000000003},{"$f":"SUM(D88:D103)","v":144536.41},{"$f":"SUM(E88:E103)","v":38750.28},{"$f":"SUM(F88:F103)","v":40445},{"$f":"SUM(G88:G103)","v":0}]
[]
[null,"E. RELATED PARTY MARGIN EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_01),\"\",dms_E65_Projects_01)","v":"Project 1"}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_02),\"\",dms_E65_Projects_02)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_03),\"\",dms_E65_Projects_03)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_04),\"\",dms_E65_Projects_04)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_05),\"\",dms_E65_Projects_05)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_06),\"\",dms_E65_Projects_06)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_07),\"\",dms_E65_Projects_07)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_08),\"\",dms_E65_Projects_08)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_09),\"\",dms_E65_Projects_09)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_10),\"\",dms_E65_Projects_10)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_11),\"\",dms_E65_Projects_11)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_12),\"\",dms_E65_Projects_12)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_13),\"\",dms_E65_Projects_13)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_14),\"\",dms_E65_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_15),\"\",dms_E65_Projects_15)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",0,0]
[null,"Total",{"$f":"SUM(C107:C122)","v":0},{"$f":"SUM(D107:D122)","v":0},{"$f":"SUM(E107:E122)","v":0},{"$f":"SUM(F107:F122)","v":0},{"$f":"SUM(G107:G122)","v":0}]
[]
[null,"F. CAPITAL CONTRIBUTIONS included in the above"]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_01),\"\",dms_E65_Projects_01)","v":"Project 1"}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_02),\"\",dms_E65_Projects_02)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_03),\"\",dms_E65_Projects_03)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_04),\"\",dms_E65_Projects_04)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_05),\"\",dms_E65_Projects_05)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_06),\"\",dms_E65_Projects_06)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_07),\"\",dms_E65_Projects_07)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_08),\"\",dms_E65_Projects_08)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_09),\"\",dms_E65_Projects_09)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_10),\"\",dms_E65_Projects_10)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_11),\"\",dms_E65_Projects_11)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_12),\"\",dms_E65_Projects_12)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_13),\"\",dms_E65_Projects_13)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_14),\"\",dms_E65_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E65_Projects_15),\"\",dms_E65_Projects_15)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",0,0,0,0]
[null,"Total",{"$f":"SUM(C126:C141)","v":0},{"$f":"SUM(D126:D141)","v":0},{"$f":"SUM(E126:E141)","v":0},{"$f":"SUM(F126:F141)","v":0},{"$f":"SUM(G126:G141)","v":0}]

{"sheet":"E10. Overheads","index":12,"n_rows":32,"n_cols":7,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"HISTORICAL ANNUAL REPORTING"}]
[null,{"$f":"dms_TradingName","v":"AusNet (Gas)"}]
[null,{"$f":"dms_Header_Span","v":"2018 to 2021"}]
[null,"E10. OVERHEADS EXPENDITURE"]
[]
[null,"E10.1 - NETWORK"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"E10.1.1 - OPEX"]
[null,"Reference services",8791635.1749971975,5641579.896627903,5586337.6360684093,5227735.0840947041]
[null,"Non-reference services",0,0,0,0]
[null,"Total",{"$f":"SUM(C11:C12)","v":8791635.1749971975},{"$f":"SUM(D11:D12)","v":5641579.896627903},{"$f":"SUM(E11:E12)","v":5586337.6360684093},{"$f":"SUM(F11:F12)","v":5227735.0840947041},{"$f":"SUM(G11:G12)","v":0}]
[null,"E10.1.2 - CAPEX"]
[null,"Reference services",5325619.8510336094,3441470.56,3604907.4699999997,3010882.2299999995]
[null,"Non-reference services",55976.729999999996,30193.77,34968.410000000003,21992.91]
[null,"Total",{"$f":"SUM(C15:C16)","v":5381596.5810336098},{"$f":"SUM(D15:D16)","v":3471664.33},{"$f":"SUM(E15:E16)","v":3639875.88},{"$f":"SUM(F15:F16)","v":3032875.1399999997},{"$f":"SUM(G15:G16)","v":0}]
[]
[]
[]
[null,"E10.2 - CORPORATE"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"E10.2.1 - OPEX"]
[null,"Reference services",18090140.405586794,13576989.843372084,12757611.000114273,11281235.83572261]
[null,"Non-reference services",0,0,0,0]
[null,"Total",{"$f":"SUM(C26:C27)","v":18090140.405586794},{"$f":"SUM(D26:D27)","v":13576989.843372084},{"$f":"SUM(E26:E27)","v":12757611.000114273},{"$f":"SUM(F26:F27)","v":11281235.83572261},{"$f":"SUM(G26:G27)","v":0}]
[null,"E10.2.2 - CAPEX"]
[null,"Reference services",0,0,0,0]
[null,"Non-reference services",0,0,0,0]
[null,"Total",{"$f":"SUM(C30:C31)","v":0},{"$f":"SUM(D30:D31)","v":0},{"$f":"SUM(E30:E31)","v":0},{"$f":"SUM(F30:F31)","v":0},{"$f":"SUM(G30:G31)","v":0}]

{"sheet":"E12. ICT","index":13,"n_rows":139,"n_cols":7,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"HISTORICAL ANNUAL REPORTING"}]
[null,{"$f":"dms_TradingName","v":"AusNet (Gas)"}]
[null,{"$f":"dms_Header_Span","v":"2018 to 2021"}]
[null,"E12. INFORMATION AND COMMUNICATION TECHNOLOGY"]
[]
[null,"Please list all projects here:"]
[null,"HD-0006772 Enterprise Information Enablement - G"]
[null,"HD-0007612 Critical System Security Uplift - G"]
[null,"HD-0007778 Technology Rationalisation - G"]
[null,"HD-0008311 CLCOE FY19 - G"]
[null,"HD-0008424 FY19 Continuous Improvement Program - G"]
[null,"HD-0008879 Security Operations Centre Uplift - G"]
[null,"HD-0008947 Customer Experience Program - G"]
[null,"HD-0009305 Technology Asset Management (TAM) - G"]
[null,"HD-0009835 FY20 Business Continuous Improvement - G"]
[null,"HD-0009977 Enterprise Cloud Gateway - G"]
[null,"HD-0010076 FY21 Technology Asset Mgt (TAM) - G"]
[null,"HD-0011290 Cloud Migration - G"]
[null,"HD-0011465 IM Found. to enable BCs 535 - G"]
[null,"HD-0011890 TAM FY22-26 - G"]
[null,"HD-0011886 Cyber Security Program - G"]
[]
[null,"E12.1 - CAPEX - BY PROJECT"]
[null,"A. DIRECT INTERNAL LABOUR EXPENDITURE"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_01),\"\",dms_E12_Projects_01)","v":"HD-0006772 Enterprise Information Enablement - G"},315120.90999999997,145034.09,71.430000000000007,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_02),\"\",dms_E12_Projects_02)","v":"HD-0007612 Critical System Security Uplift - G"},133456.22,343790.37,306063.46000000002,164887.26]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_03),\"\",dms_E12_Projects_03)","v":"HD-0007778 Technology Rationalisation - G"},916174.82,887236.8,282839.84999999998,11703.27]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_04),\"\",dms_E12_Projects_04)","v":"HD-0008311 CLCOE FY19 - G"},347536.11,51746.5,-103.56,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_05),\"\",dms_E12_Projects_05)","v":"HD-0008424 FY19 Continuous Improvement Program - G"},496895.89,263891.61,4893.34,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_06),\"\",dms_E12_Projects_06)","v":"HD-0008879 Security Operations Centre Uplift - G"},0,174210.68,261865.92,90985.73]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_07),\"\",dms_E12_Projects_07)","v":"HD-0008947 Customer Experience Program - G"},0,222646.09,82737.710000000006,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_08),\"\",dms_E12_Projects_08)","v":"HD-0009305 Technology Asset Management (TAM) - G"},0,612371.68000000005,505557.87,30310.82]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_09),\"\",dms_E12_Projects_09)","v":"HD-0009835 FY20 Business Continuous Improvement - G"},0,315300.13,457787.04,35113.949999999997]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_10),\"\",dms_E12_Projects_10)","v":"HD-0009977 Enterprise Cloud Gateway - G"},0,470.91,145386.19,95836.69]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_11),\"\",dms_E12_Projects_11)","v":"HD-0010076 FY21 Technology Asset Mgt (TAM) - G"},0,0,187488.33,142793.26]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_12),\"\",dms_E12_Projects_12)","v":"HD-0011290 Cloud Migration - G"},0,0,266556.46000000002,853817.94]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_13),\"\",dms_E12_Projects_13)","v":"HD-0011465 IM Found. to enable BCs 535 - G"},0,0,6423.67,454474.47]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_14),\"\",dms_E12_Projects_14)","v":"HD-0011890 TAM FY22-26 - G"},0,0,0,263334.67]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_15),\"\",dms_E12_Projects_15)","v":"HD-0011886 Cyber Security Program - G"},0,0,0,50447.69]
[null,"Aggregate of other projects with total expenditure of less than $500,000",2383741.6099999985,2044929.0799999982,899305.19000000041,1047156.2199999997]
[null,"Total",{"$f":"SUM(C28:C43)","v":4592925.5599999987},{"$f":"SUM(D28:D43)","v":5061627.9399999985},{"$f":"SUM(E28:E43)","v":3406872.9000000004},{"$f":"SUM(F28:F43)","v":3240861.9699999997},{"$f":"SUM(G28:G43)","v":0}]
[]
[null,"B. DIRECT CONTRACTOR EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_01),\"\",dms_E12_Projects_01)","v":"HD-0006772 Enterprise Information Enablement - G"},38405.01,-38405.01,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_02),\"\",dms_E12_Projects_02)","v":"HD-0007612 Critical System Security Uplift - G"},0,0,404.61,1247.8800000000001]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_03),\"\",dms_E12_Projects_03)","v":"HD-0007778 Technology Rationalisation - G"},4611.6000000000004,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_04),\"\",dms_E12_Projects_04)","v":"HD-0008311 CLCOE FY19 - G"},0,1190.0999999999999,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_05),\"\",dms_E12_Projects_05)","v":"HD-0008424 FY19 Continuous Improvement Program - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_06),\"\",dms_E12_Projects_06)","v":"HD-0008879 Security Operations Centre Uplift - G"},0,0,0,-0.4]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_07),\"\",dms_E12_Projects_07)","v":"HD-0008947 Customer Experience Program - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_08),\"\",dms_E12_Projects_08)","v":"HD-0009305 Technology Asset Management (TAM) - G"},0,0,1269.52,306.82]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_09),\"\",dms_E12_Projects_09)","v":"HD-0009835 FY20 Business Continuous Improvement - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_10),\"\",dms_E12_Projects_10)","v":"HD-0009977 Enterprise Cloud Gateway - G"},0,0,668.74,-10.43]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_11),\"\",dms_E12_Projects_11)","v":"HD-0010076 FY21 Technology Asset Mgt (TAM) - G"},0,0,0,1623.07]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_12),\"\",dms_E12_Projects_12)","v":"HD-0011290 Cloud Migration - G"},0,0,0,11.74]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_13),\"\",dms_E12_Projects_13)","v":"HD-0011465 IM Found. to enable BCs 535 - G"},0,0,0,20.66]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_14),\"\",dms_E12_Projects_14)","v":"HD-0011890 TAM FY22-26 - G"},0,0,0,1001.25]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_15),\"\",dms_E12_Projects_15)","v":"HD-0011886 Cyber Security Program - G"},0,0,0,47819.31]
[null,"Aggregate of other projects with total expenditure of less than $500,000",3355.1500000000015,501.56999999999971,34343.56,7905.8600000000006]
[null,"Total",{"$f":"SUM(C47:C62)","v":46371.76},{"$f":"SUM(D47:D62)","v":-36713.340000000004},{"$f":"SUM(E47:E62)","v":36686.43},{"$f":"SUM(F47:F62)","v":59925.759999999995},{"$f":"SUM(G47:G62)","v":0}]
[]
[null,"C. DIRECT MATERIAL EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_01),\"\",dms_E12_Projects_01)","v":"HD-0006772 Enterprise Information Enablement - G"},23.96,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_02),\"\",dms_E12_Projects_02)","v":"HD-0007612 Critical System Security Uplift - G"},0,0,6.77,352.8]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_03),\"\",dms_E12_Projects_03)","v":"HD-0007778 Technology Rationalisation - G"},0,1755.6,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_04),\"\",dms_E12_Projects_04)","v":"HD-0008311 CLCOE FY19 - G"},856.8,376.38,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_05),\"\",dms_E12_Projects_05)","v":"HD-0008424 FY19 Continuous Improvement Program - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_06),\"\",dms_E12_Projects_06)","v":"HD-0008879 Security Operations Centre Uplift - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_07),\"\",dms_E12_Projects_07)","v":"HD-0008947 Customer Experience Program - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_08),\"\",dms_E12_Projects_08)","v":"HD-0009305 Technology Asset Management (TAM) - G"},0,445.2,73.23,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_09),\"\",dms_E12_Projects_09)","v":"HD-0009835 FY20 Business Continuous Improvement - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_10),\"\",dms_E12_Projects_10)","v":"HD-0009977 Enterprise Cloud Gateway - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_11),\"\",dms_E12_Projects_11)","v":"HD-0010076 FY21 Technology Asset Mgt (TAM) - G"},0,0,1622.46,-1622.46]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_12),\"\",dms_E12_Projects_12)","v":"HD-0011290 Cloud Migration - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_13),\"\",dms_E12_Projects_13)","v":"HD-0011465 IM Found. to enable BCs 535 - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_14),\"\",dms_E12_Projects_14)","v":"HD-0011890 TAM FY22-26 - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_15),\"\",dms_E12_Projects_15)","v":"HD-0011886 Cyber Security Program - G"},0,0,0,0]
[null,"Aggregate of other projects with total expenditure of less than $500,000",88.339999999999918,0,140.05999999999995,0]
[null,"Total",{"$f":"SUM(C66:C81)","v":969.09999999999991},{"$f":"SUM(D66:D81)","v":2577.1799999999998},{"$f":"SUM(E66:E81)","v":1842.52},{"$f":"SUM(F66:F81)","v":-1269.6600000000001},{"$f":"SUM(G66:G81)","v":0}]
[]
[null,"D. OTHER DIRECT EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_01),\"\",dms_E12_Projects_01)","v":"HD-0006772 Enterprise Information Enablement - G"},560134.04999999993,461934.54,3.43,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_02),\"\",dms_E12_Projects_02)","v":"HD-0007612 Critical System Security Uplift - G"},18565.52,62368.65,101813.35,460318.41]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_03),\"\",dms_E12_Projects_03)","v":"HD-0007778 Technology Rationalisation - G"},1089087.3600000001,270013.94999999995,59292.56,28377.58]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_04),\"\",dms_E12_Projects_04)","v":"HD-0008311 CLCOE FY19 - G"},1332982.8299999998,-169908.46999999997,-52.690000000000005,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_05),\"\",dms_E12_Projects_05)","v":"HD-0008424 FY19 Continuous Improvement Program - G"},94857.86,63657.03,-405.43,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_06),\"\",dms_E12_Projects_06)","v":"HD-0008879 Security Operations Centre Uplift - G"},0,10653.960000000001,100032.81999999999,304.6899999999996]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_07),\"\",dms_E12_Projects_07)","v":"HD-0008947 Customer Experience Program - G"},0,447838.56,122744.47,-157442.98000000001]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_08),\"\",dms_E12_Projects_08)","v":"HD-0009305 Technology Asset Management (TAM) - G"},0,887190.94,804610.1399999999,4731.57]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_09),\"\",dms_E12_Projects_09)","v":"HD-0009835 FY20 Business Continuous Improvement - G"},0,29713.75,79622.38,-8860.67]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_10),\"\",dms_E12_Projects_10)","v":"HD-0009977 Enterprise Cloud Gateway - G"},0,1.54,499173.97,29827.82]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_11),\"\",dms_E12_Projects_11)","v":"HD-0010076 FY21 Technology Asset Mgt (TAM) - G"},0,0,357971.32999999996,364268.20999999996]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_12),\"\",dms_E12_Projects_12)","v":"HD-0011290 Cloud Migration - G"},0,0,508278.97,1082290.4000000001]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_13),\"\",dms_E12_Projects_13)","v":"HD-0011465 IM Found. to enable BCs 535 - G"},0,0,1443.17,478056.51]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_14),\"\",dms_E12_Projects_14)","v":"HD-0011890 TAM FY22-26 - G"},0,0,0,759591.24]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_15),\"\",dms_E12_Projects_15)","v":"HD-0011886 Cyber Security Program - G"},0,0,0,99384.18]
[null,"Aggregate of other projects with total expenditure of less than $500,000",1084823.2500000005,538843.7099999988,28845.639999999665,816765.56]
[null,"Total",{"$f":"SUM(C85:C100)","v":4180450.87},{"$f":"SUM(D85:D100)","v":2602308.1599999988},{"$f":"SUM(E85:E100)","v":2663374.1099999994},{"$f":"SUM(F85:F100)","v":3957612.5200000005},{"$f":"SUM(G85:G100)","v":0}]
[]
[null,"E. RELATED PARTY MARGIN EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_01),\"\",dms_E12_Projects_01)","v":"HD-0006772 Enterprise Information Enablement - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_02),\"\",dms_E12_Projects_02)","v":"HD-0007612 Critical System Security Uplift - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_03),\"\",dms_E12_Projects_03)","v":"HD-0007778 Technology Rationalisation - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_04),\"\",dms_E12_Projects_04)","v":"HD-0008311 CLCOE FY19 - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_05),\"\",dms_E12_Projects_05)","v":"HD-0008424 FY19 Continuous Improvement Program - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_06),\"\",dms_E12_Projects_06)","v":"HD-0008879 Security Operations Centre Uplift - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_07),\"\",dms_E12_Projects_07)","v":"HD-0008947 Customer Experience Program - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_08),\"\",dms_E12_Projects_08)","v":"HD-0009305 Technology Asset Management (TAM) - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_09),\"\",dms_E12_Projects_09)","v":"HD-0009835 FY20 Business Continuous Improvement - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_10),\"\",dms_E12_Projects_10)","v":"HD-0009977 Enterprise Cloud Gateway - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_11),\"\",dms_E12_Projects_11)","v":"HD-0010076 FY21 Technology Asset Mgt (TAM) - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_12),\"\",dms_E12_Projects_12)","v":"HD-0011290 Cloud Migration - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_13),\"\",dms_E12_Projects_13)","v":"HD-0011465 IM Found. to enable BCs 535 - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_14),\"\",dms_E12_Projects_14)","v":"HD-0011890 TAM FY22-26 - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_15),\"\",dms_E12_Projects_15)","v":"HD-0011886 Cyber Security Program - G"},0,0,0,0]
[null,"Aggregate of other projects with total expenditure of less than $500,000",0,0,0,0]
[null,"Total",{"$f":"SUM(C104:C119)","v":0},{"$f":"SUM(D104:D119)","v":0},{"$f":"SUM(E104:E119)","v":0},{"$f":"SUM(F104:F119)","v":0},{"$f":"SUM(G104:G119)","v":0}]
[]
[null,"F. CAPITAL CONTRIBUTIONS included in the above"]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_01),\"\",dms_E12_Projects_01)","v":"HD-0006772 Enterprise Information Enablement - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_02),\"\",dms_E12_Projects_02)","v":"HD-0007612 Critical System Security Uplift - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_03),\"\",dms_E12_Projects_03)","v":"HD-0007778 Technology Rationalisation - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_04),\"\",dms_E12_Projects_04)","v":"HD-0008311 CLCOE FY19 - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_05),\"\",dms_E12_Projects_05)","v":"HD-0008424 FY19 Continuous Improvement Program - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_06),\"\",dms_E12_Projects_06)","v":"HD-0008879 Security Operations Centre Uplift - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_07),\"\",dms_E12_Projects_07)","v":"HD-0008947 Customer Experience Program - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_08),\"\",dms_E12_Projects_08)","v":"HD-0009305 Technology Asset Management (TAM) - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_09),\"\",dms_E12_Projects_09)","v":"HD-0009835 FY20 Business Continuous Improvement - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_10),\"\",dms_E12_Projects_10)","v":"HD-0009977 Enterprise Cloud Gateway - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_11),\"\",dms_E12_Projects_11)","v":"HD-0010076 FY21 Technology Asset Mgt (TAM) - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_12),\"\",dms_E12_Projects_12)","v":"HD-0011290 Cloud Migration - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_13),\"\",dms_E12_Projects_13)","v":"HD-0011465 IM Found. to enable BCs 535 - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_14),\"\",dms_E12_Projects_14)","v":"HD-0011890 TAM FY22-26 - G"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E12_Projects_15),\"\",dms_E12_Projects_15)","v":"HD-0011886 Cyber Security Program - G"},0,0,0,0]
[null,"Aggregate of other projects with total expenditure of less than $500,000",0,0,0,0]
[null,"Total",{"$f":"SUM(C123:C138)","v":0},{"$f":"SUM(D123:D138)","v":0},{"$f":"SUM(E123:E138)","v":0},{"$f":"SUM(F123:F138)","v":0},{"$f":"SUM(G123:G138)","v":0}]

{"sheet":"E13. Other capex","index":14,"n_rows":314,"n_cols":7,"rows_kept":314,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"HISTORICAL ANNUAL REPORTING"}]
[null,{"$f":"dms_TradingName","v":"AusNet (Gas)"}]
[null,{"$f":"dms_Header_Span","v":"2018 to 2021"}]
[null,"E13. OTHER CAPITAL EXPENDITURE"]
[]
[null,"Please list all projects here:"]
[null,"GB-0006048 Shipper: Major Alterations"]
[null,"GB-0010747 Shipper: Major Alterations FY21-"]
[null,"GD-0001457 Corio City Gate Heater"]
[null,"GD-0001566 City Gate Installation (Mt Cottrell)"]
[null,"GD-0001810 Bendigo City Gate Heater"]
[null,"GD-0001831 Ballarat City Gate Heater"]
[null,"GD-0001916 Corio City Gate Regulator Upgrade"]
[null,"GD-0002794 Allansford City Gate Heater Replacement"]
[null,"GD-0002894 Kyneton City Gate Heater Replacement"]
[null,"GD-0004199 REGIONAL RAIL Work Package E and F (Werribee to Deer Park)"]
[null,"GD-0004201 Development of Winchelsea"]
[null,"GD-0004202 Huntly New Towns Gas Development"]
[null,"GD-0004203 Avoca New Towns Gas Development"]
[]
[null,"GD-0004205 Regional Rail Link Work Package C"]
[null,"GD-0004218 REES ROAD MELTON SOUTH - TOOLERN WATERS"]
[null,"GD-0007880 Wyndham Vale&Bacchus Marsh CG Heaters"]
[null,"GD-0009561 Regulator Replacement Program - FY20"]
[null,"HN-0009371 Leases Gas Regulated"]
[null,"74230687 GEELONG RING ROAD STAGE 4B"]
[]
[]
[null,"GD-0012515 Regulator Replacement Program - FY21"]
[null,"GD-0012245 Regulator Replacement Program - FY23"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"E13.1 - CAPEX - BY PROJECT"]
[null,null,"EXPENDITURE"]
[null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":2018},{"$f":"dms_y2","v":2019},{"$f":"dms_y3","v":2020},{"$f":"dms_y4","v":2021},{"$f":"dms_y5","v":2022}]
[null,"A. DIRECT INTERNAL LABOUR EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_01),\"\",dms_E13_Projects_01)","v":"GB-0006048 Shipper: Major Alterations"},42378.11,62328.800000000003,64333.15,6308.6]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_02),\"\",dms_E13_Projects_02)","v":"GB-0010747 Shipper: Major Alterations FY21-"},0,0,22535.77,65159.48]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_03),\"\",dms_E13_Projects_03)","v":"GD-0001457 Corio City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_04),\"\",dms_E13_Projects_04)","v":"GD-0001566 City Gate Installation (Mt Cottrell)"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_05),\"\",dms_E13_Projects_05)","v":"GD-0001810 Bendigo City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_06),\"\",dms_E13_Projects_06)","v":"GD-0001831 Ballarat City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_07),\"\",dms_E13_Projects_07)","v":"GD-0001916 Corio City Gate Regulator Upgrade"},1650.5,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_08),\"\",dms_E13_Projects_08)","v":"GD-0002794 Allansford City Gate Heater Replacement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_09),\"\",dms_E13_Projects_09)","v":"GD-0002894 Kyneton City Gate Heater Replacement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_10),\"\",dms_E13_Projects_10)","v":"GD-0004199 REGIONAL RAIL Work Package E and F (Werribee to Deer Park)"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_11),\"\",dms_E13_Projects_11)","v":"GD-0004201 Development of Winchelsea"},1177.9000000000001,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_12),\"\",dms_E13_Projects_12)","v":"GD-0004202 Huntly New Towns Gas Development"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_13),\"\",dms_E13_Projects_13)","v":"GD-0004203 Avoca New Towns Gas Development"},2469,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_14),\"\",dms_E13_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_15),\"\",dms_E13_Projects_15)","v":"GD-0004205 Regional Rail Link Work Package C"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_16),\"\",dms_E13_Projects_16)","v":"GD-0004218 REES ROAD MELTON SOUTH - TOOLERN WATERS"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_17),\"\",dms_E13_Projects_17)","v":"GD-0007880 Wyndham Vale&Bacchus Marsh CG Heaters"},2888.43,55456.4,63386.23,26576.36]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_18),\"\",dms_E13_Projects_18)","v":"GD-0009561 Regulator Replacement Program - FY20"},0,0,31726.92,10774.2]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_19),\"\",dms_E13_Projects_19)","v":"HN-0009371 Leases Gas Regulated"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_20),\"\",dms_E13_Projects_20)","v":"74230687 GEELONG RING ROAD STAGE 4B"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_21),\"\",dms_E13_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_22),\"\",dms_E13_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_23),\"\",dms_E13_Projects_23)","v":"GD-0012515 Regulator Replacement Program - FY21"},0,0,0,62094.31]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_24),\"\",dms_E13_Projects_24)","v":"GD-0012245 Regulator Replacement Program - FY23"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_25),\"\",dms_E13_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_26),\"\",dms_E13_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_27),\"\",dms_E13_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_28),\"\",dms_E13_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_29),\"\",dms_E13_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_30),\"\",dms_E13_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_31),\"\",dms_E13_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_32),\"\",dms_E13_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_33),\"\",dms_E13_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_34),\"\",dms_E13_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_35),\"\",dms_E13_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_36),\"\",dms_E13_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_37),\"\",dms_E13_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_38),\"\",dms_E13_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_39),\"\",dms_E13_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_40),\"\",dms_E13_Projects_40)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",118941.34,111151.18,73539.949999999953,-3213.7099999999773]
[null,"Total",null,null,null,null,{"$f":"SUM(G53:G93)","v":0}]
[]
[null,"B. DIRECT CONTRACTOR EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_01),\"\",dms_E13_Projects_01)","v":"GB-0006048 Shipper: Major Alterations"},2566921.54,1379903.59,2471132.48,1295723.93]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_02),\"\",dms_E13_Projects_02)","v":"GB-0010747 Shipper: Major Alterations FY21-"},0,0,599312.59,3667333.65]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_03),\"\",dms_E13_Projects_03)","v":"GD-0001457 Corio City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_04),\"\",dms_E13_Projects_04)","v":"GD-0001566 City Gate Installation (Mt Cottrell)"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_05),\"\",dms_E13_Projects_05)","v":"GD-0001810 Bendigo City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_06),\"\",dms_E13_Projects_06)","v":"GD-0001831 Ballarat City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_07),\"\",dms_E13_Projects_07)","v":"GD-0001916 Corio City Gate Regulator Upgrade"},34587.519999999997,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_08),\"\",dms_E13_Projects_08)","v":"GD-0002794 Allansford City Gate Heater Replacement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_09),\"\",dms_E13_Projects_09)","v":"GD-0002894 Kyneton City Gate Heater Replacement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_10),\"\",dms_E13_Projects_10)","v":"GD-0004199 REGIONAL RAIL Work Package E and F (Werribee to Deer Park)"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_11),\"\",dms_E13_Projects_11)","v":"GD-0004201 Development of Winchelsea"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_12),\"\",dms_E13_Projects_12)","v":"GD-0004202 Huntly New Towns Gas Development"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_13),\"\",dms_E13_Projects_13)","v":"GD-0004203 Avoca New Towns Gas Development"},21277,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_14),\"\",dms_E13_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_15),\"\",dms_E13_Projects_15)","v":"GD-0004205 Regional Rail Link Work Package C"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_16),\"\",dms_E13_Projects_16)","v":"GD-0004218 REES ROAD MELTON SOUTH - TOOLERN WATERS"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_17),\"\",dms_E13_Projects_17)","v":"GD-0007880 Wyndham Vale&Bacchus Marsh CG Heaters"},376951,340500,86089.76,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_18),\"\",dms_E13_Projects_18)","v":"GD-0009561 Regulator Replacement Program - FY20"},0,0,626800.30000000005,61844.41]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_19),\"\",dms_E13_Projects_19)","v":"HN-0009371 Leases Gas Regulated"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_20),\"\",dms_E13_Projects_20)","v":"74230687 GEELONG RING ROAD STAGE 4B"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_21),\"\",dms_E13_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_22),\"\",dms_E13_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_23),\"\",dms_E13_Projects_23)","v":"GD-0012515 Regulator Replacement Program - FY21"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_24),\"\",dms_E13_Projects_24)","v":"GD-0012245 Regulator Replacement Program - FY23"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_25),\"\",dms_E13_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_26),\"\",dms_E13_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_27),\"\",dms_E13_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_28),\"\",dms_E13_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_29),\"\",dms_E13_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_30),\"\",dms_E13_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_31),\"\",dms_E13_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_32),\"\",dms_E13_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_33),\"\",dms_E13_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_34),\"\",dms_E13_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_35),\"\",dms_E13_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_36),\"\",dms_E13_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_37),\"\",dms_E13_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_38),\"\",dms_E13_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_39),\"\",dms_E13_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_40),\"\",dms_E13_Projects_40)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",564181.47999999952,251114.6100000001,339429.70999999996,99682.199999998789]
[null,"Total"]
[]
[null,"C. DIRECT MATERIAL EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_01),\"\",dms_E13_Projects_01)","v":"GB-0006048 Shipper: Major Alterations"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_02),\"\",dms_E13_Projects_02)","v":"GB-0010747 Shipper: Major Alterations FY21-"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_03),\"\",dms_E13_Projects_03)","v":"GD-0001457 Corio City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_04),\"\",dms_E13_Projects_04)","v":"GD-0001566 City Gate Installation (Mt Cottrell)"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_05),\"\",dms_E13_Projects_05)","v":"GD-0001810 Bendigo City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_06),\"\",dms_E13_Projects_06)","v":"GD-0001831 Ballarat City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_07),\"\",dms_E13_Projects_07)","v":"GD-0001916 Corio City Gate Regulator Upgrade"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_08),\"\",dms_E13_Projects_08)","v":"GD-0002794 Allansford City Gate Heater Replacement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_09),\"\",dms_E13_Projects_09)","v":"GD-0002894 Kyneton City Gate Heater Replacement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_10),\"\",dms_E13_Projects_10)","v":"GD-0004199 REGIONAL RAIL Work Package E and F (Werribee to Deer Park)"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_11),\"\",dms_E13_Projects_11)","v":"GD-0004201 Development of Winchelsea"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_12),\"\",dms_E13_Projects_12)","v":"GD-0004202 Huntly New Towns Gas Development"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_13),\"\",dms_E13_Projects_13)","v":"GD-0004203 Avoca New Towns Gas Development"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_14),\"\",dms_E13_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_15),\"\",dms_E13_Projects_15)","v":"GD-0004205 Regional Rail Link Work Package C"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_16),\"\",dms_E13_Projects_16)","v":"GD-0004218 REES ROAD MELTON SOUTH - TOOLERN WATERS"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_17),\"\",dms_E13_Projects_17)","v":"GD-0007880 Wyndham Vale&Bacchus Marsh CG Heaters"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_18),\"\",dms_E13_Projects_18)","v":"GD-0009561 Regulator Replacement Program - FY20"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_19),\"\",dms_E13_Projects_19)","v":"HN-0009371 Leases Gas Regulated"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_20),\"\",dms_E13_Projects_20)","v":"74230687 GEELONG RING ROAD STAGE 4B"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_21),\"\",dms_E13_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_22),\"\",dms_E13_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_23),\"\",dms_E13_Projects_23)","v":"GD-0012515 Regulator Replacement Program - FY21"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_24),\"\",dms_E13_Projects_24)","v":"GD-0012245 Regulator Replacement Program - FY23"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_25),\"\",dms_E13_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_26),\"\",dms_E13_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_27),\"\",dms_E13_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_28),\"\",dms_E13_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_29),\"\",dms_E13_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_30),\"\",dms_E13_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_31),\"\",dms_E13_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_32),\"\",dms_E13_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_33),\"\",dms_E13_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_34),\"\",dms_E13_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_35),\"\",dms_E13_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_36),\"\",dms_E13_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_37),\"\",dms_E13_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_38),\"\",dms_E13_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_39),\"\",dms_E13_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_40),\"\",dms_E13_Projects_40)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",40715.370000000003,182084.62,73146.83,200033.54000000004]
[null,"Total"]
[]
[null,"D. OTHER DIRECT EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_01),\"\",dms_E13_Projects_01)","v":"GB-0006048 Shipper: Major Alterations"},146949.08000000002,46157.21,95938.560000000012,29315.27]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_02),\"\",dms_E13_Projects_02)","v":"GB-0010747 Shipper: Major Alterations FY21-"},0,0,30131.690000000002,75619.259999999995]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_03),\"\",dms_E13_Projects_03)","v":"GD-0001457 Corio City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_04),\"\",dms_E13_Projects_04)","v":"GD-0001566 City Gate Installation (Mt Cottrell)"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_05),\"\",dms_E13_Projects_05)","v":"GD-0001810 Bendigo City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_06),\"\",dms_E13_Projects_06)","v":"GD-0001831 Ballarat City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_07),\"\",dms_E13_Projects_07)","v":"GD-0001916 Corio City Gate Regulator Upgrade"},1931.99,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_08),\"\",dms_E13_Projects_08)","v":"GD-0002794 Allansford City Gate Heater Replacement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_09),\"\",dms_E13_Projects_09)","v":"GD-0002894 Kyneton City Gate Heater Replacement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_10),\"\",dms_E13_Projects_10)","v":"GD-0004199 REGIONAL RAIL Work Package E and F (Werribee to Deer Park)"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_11),\"\",dms_E13_Projects_11)","v":"GD-0004201 Development of Winchelsea"},2245.7600000000002,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_12),\"\",dms_E13_Projects_12)","v":"GD-0004202 Huntly New Towns Gas Development"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_13),\"\",dms_E13_Projects_13)","v":"GD-0004203 Avoca New Towns Gas Development"},1409.34,1501.55,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_14),\"\",dms_E13_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_15),\"\",dms_E13_Projects_15)","v":"GD-0004205 Regional Rail Link Work Package C"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_16),\"\",dms_E13_Projects_16)","v":"GD-0004218 REES ROAD MELTON SOUTH - TOOLERN WATERS"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_17),\"\",dms_E13_Projects_17)","v":"GD-0007880 Wyndham Vale&Bacchus Marsh CG Heaters"},13866.349999999999,13357.82,56987.31,4849.66]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_18),\"\",dms_E13_Projects_18)","v":"GD-0009561 Regulator Replacement Program - FY20"},0,0,22247.599999999999,1844.52]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_19),\"\",dms_E13_Projects_19)","v":"HN-0009371 Leases Gas Regulated"},0,8601645.3350000009,2579030.9814826129,-1571654.5284999935]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_20),\"\",dms_E13_Projects_20)","v":"74230687 GEELONG RING ROAD STAGE 4B"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_21),\"\",dms_E13_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_22),\"\",dms_E13_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_23),\"\",dms_E13_Projects_23)","v":"GD-0012515 Regulator Replacement Program - FY21"},0,0,0,1.24]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_24),\"\",dms_E13_Projects_24)","v":"GD-0012245 Regulator Replacement Program - FY23"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_25),\"\",dms_E13_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_26),\"\",dms_E13_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_27),\"\",dms_E13_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_28),\"\",dms_E13_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_29),\"\",dms_E13_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_30),\"\",dms_E13_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_31),\"\",dms_E13_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_32),\"\",dms_E13_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_33),\"\",dms_E13_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_34),\"\",dms_E13_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_35),\"\",dms_E13_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_36),\"\",dms_E13_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_37),\"\",dms_E13_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_38),\"\",dms_E13_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_39),\"\",dms_E13_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_40),\"\",dms_E13_Projects_40)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",353424.76,35528.589999999851,-64856.536128843756,456026.46612884401]
[null,"Total"]
[]
[null,"E. RELATED PARTY MARGIN EXPENDITURE"]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_01),\"\",dms_E13_Projects_01)","v":"GB-0006048 Shipper: Major Alterations"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_02),\"\",dms_E13_Projects_02)","v":"GB-0010747 Shipper: Major Alterations FY21-"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_03),\"\",dms_E13_Projects_03)","v":"GD-0001457 Corio City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_04),\"\",dms_E13_Projects_04)","v":"GD-0001566 City Gate Installation (Mt Cottrell)"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_05),\"\",dms_E13_Projects_05)","v":"GD-0001810 Bendigo City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_06),\"\",dms_E13_Projects_06)","v":"GD-0001831 Ballarat City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_07),\"\",dms_E13_Projects_07)","v":"GD-0001916 Corio City Gate Regulator Upgrade"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_08),\"\",dms_E13_Projects_08)","v":"GD-0002794 Allansford City Gate Heater Replacement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_09),\"\",dms_E13_Projects_09)","v":"GD-0002894 Kyneton City Gate Heater Replacement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_10),\"\",dms_E13_Projects_10)","v":"GD-0004199 REGIONAL RAIL Work Package E and F (Werribee to Deer Park)"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_11),\"\",dms_E13_Projects_11)","v":"GD-0004201 Development of Winchelsea"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_12),\"\",dms_E13_Projects_12)","v":"GD-0004202 Huntly New Towns Gas Development"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_13),\"\",dms_E13_Projects_13)","v":"GD-0004203 Avoca New Towns Gas Development"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_14),\"\",dms_E13_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_15),\"\",dms_E13_Projects_15)","v":"GD-0004205 Regional Rail Link Work Package C"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_16),\"\",dms_E13_Projects_16)","v":"GD-0004218 REES ROAD MELTON SOUTH - TOOLERN WATERS"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_17),\"\",dms_E13_Projects_17)","v":"GD-0007880 Wyndham Vale&Bacchus Marsh CG Heaters"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_18),\"\",dms_E13_Projects_18)","v":"GD-0009561 Regulator Replacement Program - FY20"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_19),\"\",dms_E13_Projects_19)","v":"HN-0009371 Leases Gas Regulated"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_20),\"\",dms_E13_Projects_20)","v":"74230687 GEELONG RING ROAD STAGE 4B"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_21),\"\",dms_E13_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_22),\"\",dms_E13_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_23),\"\",dms_E13_Projects_23)","v":"GD-0012515 Regulator Replacement Program - FY21"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_24),\"\",dms_E13_Projects_24)","v":"GD-0012245 Regulator Replacement Program - FY23"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_25),\"\",dms_E13_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_26),\"\",dms_E13_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_27),\"\",dms_E13_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_28),\"\",dms_E13_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_29),\"\",dms_E13_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_30),\"\",dms_E13_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_31),\"\",dms_E13_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_32),\"\",dms_E13_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_33),\"\",dms_E13_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_34),\"\",dms_E13_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_35),\"\",dms_E13_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_36),\"\",dms_E13_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_37),\"\",dms_E13_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_38),\"\",dms_E13_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_39),\"\",dms_E13_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_40),\"\",dms_E13_Projects_40)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",0,0,0,0]
[null,"Total"]
[]
[null,"F. CAPITAL CONTRIBUTIONS included in the above"]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_01),\"\",dms_E13_Projects_01)","v":"GB-0006048 Shipper: Major Alterations"},1694317.57,2598320.34,1739836.24,298956.08]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_02),\"\",dms_E13_Projects_02)","v":"GB-0010747 Shipper: Major Alterations FY21-"},0,0,13595.76,3429111.48]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_03),\"\",dms_E13_Projects_03)","v":"GD-0001457 Corio City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_04),\"\",dms_E13_Projects_04)","v":"GD-0001566 City Gate Installation (Mt Cottrell)"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_05),\"\",dms_E13_Projects_05)","v":"GD-0001810 Bendigo City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_06),\"\",dms_E13_Projects_06)","v":"GD-0001831 Ballarat City Gate Heater"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_07),\"\",dms_E13_Projects_07)","v":"GD-0001916 Corio City Gate Regulator Upgrade"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_08),\"\",dms_E13_Projects_08)","v":"GD-0002794 Allansford City Gate Heater Replacement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_09),\"\",dms_E13_Projects_09)","v":"GD-0002894 Kyneton City Gate Heater Replacement"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_10),\"\",dms_E13_Projects_10)","v":"GD-0004199 REGIONAL RAIL Work Package E and F (Werribee to Deer Park)"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_11),\"\",dms_E13_Projects_11)","v":"GD-0004201 Development of Winchelsea"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_12),\"\",dms_E13_Projects_12)","v":"GD-0004202 Huntly New Towns Gas Development"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_13),\"\",dms_E13_Projects_13)","v":"GD-0004203 Avoca New Towns Gas Development"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_14),\"\",dms_E13_Projects_14)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_15),\"\",dms_E13_Projects_15)","v":"GD-0004205 Regional Rail Link Work Package C"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_16),\"\",dms_E13_Projects_16)","v":"GD-0004218 REES ROAD MELTON SOUTH - TOOLERN WATERS"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_17),\"\",dms_E13_Projects_17)","v":"GD-0007880 Wyndham Vale&Bacchus Marsh CG Heaters"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_18),\"\",dms_E13_Projects_18)","v":"GD-0009561 Regulator Replacement Program - FY20"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_19),\"\",dms_E13_Projects_19)","v":"HN-0009371 Leases Gas Regulated"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_20),\"\",dms_E13_Projects_20)","v":"74230687 GEELONG RING ROAD STAGE 4B"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_21),\"\",dms_E13_Projects_21)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_22),\"\",dms_E13_Projects_22)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_23),\"\",dms_E13_Projects_23)","v":"GD-0012515 Regulator Replacement Program - FY21"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_24),\"\",dms_E13_Projects_24)","v":"GD-0012245 Regulator Replacement Program - FY23"},0,0,0,0]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_25),\"\",dms_E13_Projects_25)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_26),\"\",dms_E13_Projects_26)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_27),\"\",dms_E13_Projects_27)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_28),\"\",dms_E13_Projects_28)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_29),\"\",dms_E13_Projects_29)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_30),\"\",dms_E13_Projects_30)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_31),\"\",dms_E13_Projects_31)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_32),\"\",dms_E13_Projects_32)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_33),\"\",dms_E13_Projects_33)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_34),\"\",dms_E13_Projects_34)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_35),\"\",dms_E13_Projects_35)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_36),\"\",dms_E13_Projects_36)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_37),\"\",dms_E13_Projects_37)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_38),\"\",dms_E13_Projects_38)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_39),\"\",dms_E13_Projects_39)","v":""}]
[null,{"$f":"IF(ISBLANK(dms_E13_Projects_40),\"\",dms_E13_Projects_40)","v":""}]
[null,"Aggregate of other projects with total expenditure of less than $500,000",146058.16999999993,-34300,0,0]
[null,"Total"]

{"sheet":"Additional disclosures","index":15,"n_rows":78,"n_cols":6,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["E2. MAINS REPLACEMENT - Additional list of Projects >$500,000, as template E2 does not have sufficient rows"]
["Please list all projects here:",{"$f":"+'E4. Meter replacement'!C10","v":2018},{"$f":"+'E4. Meter replacement'!D10","v":2019},{"$f":"+'E4. Meter replacement'!E10","v":2020},{"$f":"+'E4. Meter replacement'!F10","v":2021},"Comments"]
["GC-0002158 Central Minor Main Repl",0,0,0,0]
["GC-0002160 Central Minor Service Repl",0,0,0,0]
["GD-0001197 74205820 - Essex Street WEST FOOTSCRAY -",0,0,0,0]
["GD-0001511 74330129 - Vernon Street - South Kingsville",0,0,0,0]
["GD-0001513 74330136 - Macdonald Avenue - Altona (Ma",0,0,0,0]
["GD-0001595 Eldridge Street, Footscray 3011 - Mains Renewal",0,0,0,0]
["GD-0001636 74341503 - Ballarat Road Braybrook",0,0,0,0]
["GD-0001637 74341504 - Warwick Road Sunshine",0,0,0,0]
["GD-0001661 74342482 - The Esplanade Maribyrnong ",0,0,0,0]
["GD-0002011 74367865 - Woodland St ESSENDON 3040 - L",5630.17,0,0,0,"Amounts & Volumes not reported in the E2 Mains Repex template - immaterial"]
["GD-0002153 74368616 - Fisher Street Belmont",0,0,0,0]
["GD-0002155 Edgecomb Street Hamlyn Heights 3215 - Mains Renewal",0,0,0,0]
["GD-0002382 74387636 - Balmoral Street ESSENDON",0,0,0,0]
["GD-0002383 74387637 - Buffalo Avenue CORIO",0,0,0,0]
["GD-0002578 74386121 - Jedda Street BELL POST HILL",0,0,0,0]
["GD-0002591 74394886 - York Street PASCOE VALE SOUTH",0,0,0,0]
["GD-0002592 74394887 - Roseberry Street ASCOT VALE 3",0,0,0,0]
["GD-0002670 74387202 - Walsh Grove NORTH GEELONG",0,0,0,0]
["GD-0002676 74387521 - Mill Avenue YARRAVILLE 3013 -",0,0,0,0]
["GD-0002701 74396403 - Saunders Street COBURG 3058 -",0,0,0,0]
["GD-0002732 74397182 - Barkly Street WEST FOOTSCRAY",0,0,0,0]
["GD-0004065 74341504 - Warwick Road Sunshine",0,0,0,0]
["GD-0004075 74435018 - Cowper Street  FOOTSCRAY - LP",0,0,0,0]
["GD-0005625 Ballarat Road Stage 2 MP renewal",0,0,0,0]
["GD-0005981 Hopkins Street, Corio -  LP Replacement",0,0,0,0]
["GD-0005998 Royal Crescent, Hamlyn Heights - LP Repl",0,0,0,0]
["GD-0006045 Moonee Street, Ascot Vale LP renewal",0,0,0,0]
["GD-0006099 Ardmillan Rd, Moonee Ponds - LP renewal",0,0,0,0]
["GD-0006101 Droop Street, Foostcray - LP Renewal",0,0,0,0]
["GD-0006115 Shackell Street, Kingsville - LP Renewal",0,0,0,0]
["GD-0006120 McCurdy Road, Herne Hill - LP Renewal",0,0,0,0]
["GD-0006125 Shaftsbury Street, Coburg - LP Renewal",10129.730000000001,0,0,0,"Amounts & Volumes not reported in the E2 Mains Repex template - immaterial"]
["74318279 Hargraves Street CASTLEMAINE - Mains Renewal",0,0,0,0]
["74318280 Douglas Parade - Williamstown (Mains Renewal)",0,0,0,0]
["74318282 Drew Street - Yarraville (Mains Renewal)",0,0,0,0]
["74318284 Wattletree Road - Drumcondra (Mains Renewal)",0,0,0,0]
["74318285 Fairy Street - Bell Post Hill (Mains Renewal)",0,0,0,0]
["74330134 Maddox Road - Newport (Mains Renewal)",0,0,0,0]
["74338602 Bellnore Drive Norlane 3214 - Mains Renewal",0,0,0,0]
["74338620 View Street, Essendon 3040 - Mains Renewal",0,0,0,0]
["74341506 Dinnell Street, Ardeer 3022 - MP Mains Renewal",0,0,0,0]
["74342603 Landells Road, Pascoe Vale 3044 - LP Mains Renewal",0,0,0,0]
["74367861 Robertson Street Kensington 3031 - LP Mains Renewal",0,0,0,0]
["74369780 Kanooka Drive, Corio 3214 - LP Mains Renewal",0,0,0,0]
["74374814 Eglinton St MOONEE PONDS 3039 - MISC Mains Renewal",0,0,0,0]
["74330142 Mascoma Street, Strathmore 3041 - Mains Renewal",0,0,0,0]
["74338604 Alexandra Street, Pascoe Vale 3044 - Mains Renewal",0,0,0,0]
["74338611 Lucknow Street, Ascot Vale 3032 - Mains Renewal",0,0,0,0]
["GD-0009530 Epsom Road, Ascot Vale",0,0,0,0,"Costs incurred in the next access arrangement period"]
["GD-0011647 Otway Street-Portland",0,0,0,0,"Costs incurred in the next access arrangement period"]
["GD-0009528 Sturt Street, Ballarat LPMR",0,0,0,0,"Costs incurred in the next access arrangement period"]
["GD-0008653 Moore Street, Colac - LP Renewal",0,0,0,0,"Costs incurred in the next access arrangement period"]
["GD-0011802 Ligar Street, Stawell LP Replacement",0,0,0,0,"Costs incurred in the next access arrangement period"]
["GD-0011776 Bennett Rd Horsham LP Replacement",0,0,0,0,"Costs incurred in the next access arrangement period"]
[]
["E12. INFORMATION AND COMMUNICATION TECHNOLOGY - Additional list of Projects >$500,000, as template E12 does not have sufficient rows"]
["Please list all projects here:",2018,2019,2020,2021,"Comments"]
["DD-0001022 CIS",0,0,0,0,"Costs incurred in the previous access arrangement period"]
["DD-0001087 151A - Storage Hardware Refresh and Capacity - Backup and Recovery Upgrade (D)",0,0,0,0,"Costs incurred in the previous access arrangement period"]
["DD-0002113 CDBS0182 - Program WorkOut",0,0,0,0,"Costs incurred in the previous access arrangement period"]
["DD-0002113 ERP/EAM Implementation/Program Workout",0,0,0,0,"Costs incurred in the previous access arrangement period"]
["DD-0002120 Enterprise Content Management (ECM Phase 2)",0,0,0,0,"Costs incurred in the previous access arrangement period"]
["DD-0002123 Storage Hardware Refresh & Capacity",0,0,0,0,"Costs incurred in the previous access arrangement period"]
["HD-0005409 CDBS0182 - Program WorkOut",0,0,0,0,"Costs incurred in the previous access arrangement period"]
["HD-0005722 CLCOE FY16 17 - Gas",0,0,0,0,"Costs incurred in the previous access arrangement period"]
["HD-0006404 FY17 Workout CI - G",0,0,0,0,"Costs incurred in the previous access arrangement period"]
["HD-0006701 CLCOE FY17 - G",0,0,0,0,"Costs incurred in the previous access arrangement period"]
["HD-0006851 FY17 Storage, Server & DC Refresh - G",0,0,0,0,"Costs incurred in the previous access arrangement period"]
["HD-0007456 Budget Only - G",0,0,0,0,"Costs incurred in the next access arrangement period"]
["HD-0007597 CLCOE FY18 - G",698184.99,-2158.2999999999997,0,0,"Costs incurred in the current access arrangement period and is part of the Aggregate of other projects with total expenditure of less than $500,000 row"]
["HD-0007632 Refresh of CAD & Drawing Management - G",228726.54,299474.30000000005,57304.659999999996,0,"Costs incurred in the current access arrangement period and is part of the Aggregate of other projects with total expenditure of less than $500,000 row"]
["HD-0007775 Digital Workplace - G",404945.13000000006,341643.35,26387.979999999996,0,"Costs incurred in the current access arrangement period and is part of the Aggregate of other projects with total expenditure of less than $500,000 row"]
["HD-0007816 Customer Delivery Program - G",404640.01,100528.18000000001,0,0,"Costs incurred in the current access arrangement period and is part of the Aggregate of other projects with total expenditure of less than $500,000 row"]
["HD-0007821 SAP CI FY18 -G",255820.55,0,0,0,"Costs incurred in the current access arrangement period and is part of the Aggregate of other projects with total expenditure of less than $500,000 row"]
["HD-0009503 Customer Initiated NewLoad Connections G",0,455005.17,57215.490000000005,0,"Costs incurred in the current access arrangement period and is part of the Aggregate of other projects with total expenditure of less than $500,000 row"]
["HD-0012514 Core Network - G",null,null,null,14691,"Costs incurred in the current access arrangement period and is part of the Aggregate of other projects with total expenditure of less than $500,000 row"]