{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["GAAR 2008-12 Data Inputs","BM Capex 2012 adjust for Growth","Actual Data Inputs","Regulatory Depn","RAB Roll Forward ($Real 2012)","Tax value Roll Forward","PTRM Inputs","Tax value Roll Fwd by Tax Group","PTRM Inputs by Tax Group","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":5,"defined_names":0,"comments":4,"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":"GAAR 2008-12 Data Inputs","index":0,"n_rows":150,"n_cols":16,"rows_kept":150,"cut":false,"hidden":true,"merged":[[41,3,41,13]]}
["Multinet"]
[]
["Multinet GAAR 2008 Revenue Model Further Final Decision.xls"]
[]
["REGULATORY ASSET BASE"]
[]
[null,"1998-01-01"]
["Opening RAB $m (1/7/06)",920.18224066390064]
[]
[]
["Regulatory Asset Base "]
["$m (1/7/06)",1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"L12+1","v":2009},{"$f":"M12+1","v":2010},{"$f":"N12+1","v":2011},{"$f":"O12+1","v":2012}]
["Opening RAB",{"$f":"B8","v":920.18224066390064},{"$f":"B18","v":921.7034916787286},919.32693611357308,895.56234205526232,889.56874996340866,889.54817769344709,881.43277000326646,875.45293863372513,866.92041589871303,860.82964409079864,{"$f":"K18+K19","v":905.97813060635417},{"$f":"L18","v":904.22040399319451},{"$f":"M18","v":922.86575770657248},{"$f":"N18","v":924.3626521662045},{"$f":"O18","v":920.24436667387511}]
["Gross Capex",34.039766081871349,31.861830173124488,27.799189627228525,29.754010695187169,37.175989824992563,31.166364968750894,36.049211450247363,38.660584849449791,42.31231416,54.619092670094524,46.979642833087965,67.543010654894374,47.751534334047683,42.641624629134114,41.31695758105694]
["Surcharges (Customer Contributions)",1.2514619883040936,1.8524319868095633,1.335332252836305,1.4877005347593586,2.0954631236959766,2.8903288086642602,3.4632674187192123,7.25407015130674,6.9763479999999998,2.6264574384150086,7.7054523695687003,5.6158032017233968,1.464454921435197,1.4426695043268585,1.6912610923632072]
["Proceeds from Disposals",0.12514619883040937,0.12349546578730422,16.873743922204216,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulatory Depreciation",31.141906879908863,32.262458285683103,33.354707510498741,34.259902252281428,35.101098971258253,36.391443850267386,38.56577540106953,39.939037433155086,41.426737967914448,42.800000000000004,41.031917076678937,43.281853739792936,44.790184952980546,45.317240617136548,45.847541158260533]
["Closing RAB",{"$f":"B13+B14-B15-B16-B17","v":921.7034916787286},919.32693611357308,895.56234205526232,889.56874996340866,889.54817769344709,881.43277000326646,875.45293863372513,866.92041589871303,860.82964409079864,870.0222793224782,904.22040399319451,922.86575770657248,924.3626521662045,920.24436667387511,914.02252200430826]
["Gas Extensions - Amounts Rolled into RAB 1/1/2008",null,null,null,null,null,null,null,null,null,{"$f":"H150","v":35.95585128387593}]
[]
[]
["CAPITAL EXPENDITURE - FORECAST",2012]
[" ($m 1/7/2006)"]
["RAB"]
["Categories "]
["Mains & Services",34.959825446801602]
["Meters",4.181852770156258]
["Land & Buildings",0]
["SCADA",0.20901827173587545]
["Computer Equipment",0.27500000000000002]
["Other Assets",0]
["Net Capex",{"$f":"SUM(B26:B31)","v":39.625696488693734}]
[]
["Surcharges (Customer Contributions)",1.6912610923632072]
[]
["Gross Capex",{"$f":"SUM(B32,B34)","v":41.31695758105694}]
[]
[]
[]
["REGULATED TAX ASSET VALUE (MOD)"]
[]
["Depn Method - Straight Line",null,"Opening Bal.","Actual Capex - Nominal"]
["Asset Class","Depn Life",1996,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006]
["Land & Buildings",40,13.727,0,0.1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Depn Method - Fully Deductible"]
["Asset Class"]
["Repairs"]
[]
[]
["Depn Method - Declining Balance"]
["Group 1","1996 Opening Tax Value"]
["Group 2","Capex 1996 to 1999 PRE BTR"]
["Group 3","Capex 1999 to 2002  Post BTR"]
["Group 4","Capex 2002 to 2006"]
["Group 5","Capex 2006 to 2007"]
["Group 6","Capex 2008 onwards"]
[]
["Asset Class","Depn Life","Tax Depn Rate","2007 Opening Balance"]
["Mains & Services"]
["Group 1",7.5,{"$f":"1/B63*1.5","v":0.2},50.782619566079994]
["Group 2",7.5,{"$f":"1/B64*1.5","v":0.2},9.6026744586239996]
[null,null,{"$f":"C64","v":0.2},{"$f":"SUM(D63:D64)","v":60.385294024703995}]
[]
["Group 3",50,{"$f":"1/B67*1.5","v":0.03},35.172169083847329]
[]
["Group 4",20,{"$f":"1/B69*1.5","v":7.5000000000000011E-2},99.29436346073787]
[]
["Group 5",20,{"$f":"1/B71*2","v":0.1},30.067014152821869]
["Group 6",20,{"$f":"1/B72*2","v":0.1},0]
[null,null,{"$f":"C72","v":0.1},{"$f":"SUM(D71:D72)","v":30.067014152821869}]
[]
["Mains & Services - Total ",null,null,{"$f":"SUM(D65,D67,D69,D73)","v":224.91884072211104}]
[]
[]
["Asset Class","Depn Life","Tax Depn Rate","2007 Opening Balance"]
["Meters"]
["Group 3",4,{"$f":"1/B80*1.5","v":0.375},0.6316781996965406]
["Group 4",4,{"$f":"1/B81*1.5","v":0.375},3.7147181617895675]
["Group 5",4,{"$f":"1/B82*1.5","v":0.375},0.98704294890410904]
["Meters - Total ",null,{"$f":"C82","v":0.375},{"$f":"SUM(D80:D82)","v":5.3334393103902169}]
[]
[]
["Asset Class","Depn Life","Tax Depn Rate","2007 Opening Balance"]
["Meters Domestic"]
["Group 6",4,{"$f":"1/B88*1.5","v":0.375},0]
["Meters Domestic - Total ",null,{"$f":"C88","v":0.375},{"$f":"SUM(D88)","v":0}]
[]
[]
["Asset Class","Depn Life","Tax Depn Rate","2007 Opening Balance"]
["Meters Industrial & Commercial"]
["Group 6",15,{"$f":"1/B94*2","v":0.13333333333333333},0]
["Meters Domestic - Total ",null,{"$f":"C94","v":0.13333333333333333},{"$f":"SUM(D94)","v":0}]
[]
[]
["Asset Class","Depn Life","Tax Depn Rate","2007 Opening Balance"]
["Other Assets"]
["Group 1",5,{"$f":"1/B100*1.5","v":0.30000000000000004},9.1239505426999948E-2]
["Group 2",5,{"$f":"1/B101*1.5","v":0.30000000000000004},0.48547201015599983]
[null,null,{"$f":"C101","v":0.30000000000000004},{"$f":"SUM(D100:D101)","v":0.57671151558299982}]
[]
["Group 3",10,{"$f":"1/B104*1.5","v":0.15000000000000002},8.6801553383346111]
["Group 4",10,{"$f":"1/B105*1.5","v":0.15000000000000002},10.027028423219013]
[null,null,{"$f":"C105","v":0.15000000000000002},{"$f":"SUM(D104:D105)","v":18.707183761553623}]
[]
["Group 5",10,{"$f":"1/B108*2","v":0.2},0.49387062950136967]
["Group 6",10,{"$f":"1/B109*2","v":0.2},0]
[null,null,{"$f":"C109","v":0.2},{"$f":"SUM(D108:D109)","v":0.49387062950136967}]
[]
["Other Assets - Total ",null,null,{"$f":"SUM(D102,D106,D110)","v":19.777765906637992}]
[]
[]
[]
["Total Opening Tax Asset Value",null,null,{"$f":"SUM(D75,D83,D89,D95,D112)","v":250.03004593913926}]
[]
[]
["Gas Extensions - Gross Capex"]
["($m 1/7/2006)"]
["Asset Class",2007]
["Mains & Services",27.870680688651223]
["Meters",0]
["Land & Buildings",0]
["Other Assets",0]
["Repairs",0]
[null,{"$f":"SUM(B122:B126)","v":27.870680688651223}]
[]
[]
[]
["Forecast Gross Capex Real $ 2006 ($m)",2012]
["Asset Class"]
["Mains & Services",36.651086539164808]
["Meters Domestic",2.3865121196899337]
["Meters Industrial & Commercial",1.7953406504663243]
["Land & Buildings",0]
["Other Assets",0.48401827173587547]
["Repairs",0]
[null,{"$f":"SUM(B133:B138)","v":41.31695758105694}]
["Check",{"$f":"ABS(B139-B36)","v":0}]
[]
[]
[]
["Gas Extensions - Amounts Rolled into RAB 1/1/2008"]
[null,null,2003,2004,2005,2006,2007,"Total"]
["($m 1/7/2006)"]
["Gross Capex",null,0,0,9.5411867870563984,9.3646577600000001,27.870680688651223,{"$f":"SUM(C147:G147)","v":46.776525235707624}]
["Capital Contributions",null,0,0,-0.20350117766162312,-1.0118229999999999,-11.374294686116595,{"$f":"SUM(C148:G148)","v":-12.589618863778218}]
["Economic Depreciation",null,null,null,null,null,null,1.768944911946523]
["Gas Extensions - Amount Rolled into RAB 1/1/2008",null,null,null,null,null,null,{"$f":"SUM(H147:H149)","v":35.95585128387593}]

{"sheet":"BM Capex 2012 adjust for Growth","index":1,"n_rows":98,"n_cols":7,"rows_kept":98,"cut":false,"hidden":true,"merged":[[1,5,1,6]]}
[{"$f":"'GAAR 2008-12 Data Inputs'!$A$1","v":"Multinet"}]
[null,"BM Adjusted for Growth",null,"BM Growth Adjustments",null,"GAAR 2008-12 Benchmark"]
["RAB"," (Real $ 2012)",null," (Real $ 2012)",null," (Real $ 2012)"," (Real $ 2006)"]
["Gross Capex $m",2012,null,2012,null,2012,2012]
["Transmission and distribution",{"$f":"SUM(D$5,F$5)*'Actual Data Inputs'!F15/SUM('Actual Data Inputs'!F$15:F$18)","v":27.076058081236521},null,{"$f":"B62+B41*B97+B50*B98","v":-3.2761862129484647},null,{"$f":"G5*'Actual Data Inputs'!$L$9","v":43.893223799240097},{"$f":"SUM('GAAR 2008-12 Data Inputs'!B26,'GAAR 2008-12 Data Inputs'!B34)","v":36.651086539164808}]
["Services",{"$f":"SUM(D$5,F$5)*'Actual Data Inputs'!F16/SUM('Actual Data Inputs'!F$15:F$18)","v":12.112482643310003}]
["Cathodic Protection",{"$f":"SUM(D$5,F$5)*'Actual Data Inputs'!F17/SUM('Actual Data Inputs'!F$15:F$18)","v":0.14539888744794918}]
["Suppy Regs/Valve stations",{"$f":"SUM(D$5,F$5)*'Actual Data Inputs'!F18/SUM('Actual Data Inputs'!F$15:F$18)","v":1.2830979742971618}]
["Meters",{"$f":"SUM(F9,D9)","v":6.435821778918954},null,{"$f":"SUM(D21:D22)","v":1.427648301175078},null,{"$f":"G9*'Actual Data Inputs'!$L$9","v":5.0081734777438758},{"$f":"'GAAR 2008-12 Data Inputs'!B27","v":4.181852770156258}]
["Land and buildings",0,null,null,null,{"$f":"G10*'Actual Data Inputs'!$L$9","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!B28","v":0}]
["IT",0.32933911882510014,null,null,null,{"$f":"G11*'Actual Data Inputs'!$L$9","v":0.32933911882510014},{"$f":"'GAAR 2008-12 Data Inputs'!B30","v":0.27500000000000002}]
["SCADA",0.25031961247941292,null,null,null,{"$f":"G12*'Actual Data Inputs'!$L$9","v":0.25031961247941292},{"$f":"'GAAR 2008-12 Data Inputs'!B29","v":0.20901827173587545}]
["Other",0,null,null,null,{"$f":"G13*'Actual Data Inputs'!$L$9","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!B31","v":0}]
[null,{"$f":"SUM(B5:B13)","v":47.632518096515113},null,{"$f":"SUM(D5:D13)","v":-1.8485379117733867},null,{"$f":"SUM(F5:F13)","v":49.48105600828849},{"$f":"SUM(G5:G13)","v":41.31695758105694}]
[]
[]
[]
["TAX Additions"]
["Gross Capex $m",2012,null,2012,null,2012,2012]
["Mains & Services",{"$f":"SUM(F20,D20)","v":40.61703758629163},null,{"$f":"D5","v":-3.2761862129484647},null,{"$f":"G20*'Actual Data Inputs'!$L$9","v":43.893223799240097},{"$f":"'GAAR 2008-12 Data Inputs'!B133","v":36.651086539164808}]
["Meters Domestic",4.6322527765589445,null,{"$f":"B73+B41*B93","v":1.7741735090531092},null,{"$f":"G21*'Actual Data Inputs'!$L$9","v":2.8580792675058349},{"$f":"'GAAR 2008-12 Data Inputs'!B134","v":2.3865121196899337}]
["Meters Industrial & Commercial",1.8035690023600097,null,{"$f":"B82+B50*B94","v":-0.34652520787803126},null,{"$f":"G22*'Actual Data Inputs'!$L$9","v":2.1500942102380409},{"$f":"'GAAR 2008-12 Data Inputs'!B135","v":1.7953406504663243}]
["Land & Buildings",0,null,null,null,{"$f":"G23*'Actual Data Inputs'!$L$9","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!B136","v":0}]
["Other Assets",0.57965873130451306,null,null,null,{"$f":"G24*'Actual Data Inputs'!$L$9","v":0.57965873130451306},{"$f":"'GAAR 2008-12 Data Inputs'!B137","v":0.48401827173587547}]
["Repairs",0,null,null,null,{"$f":"G25*'Actual Data Inputs'!$L$9","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!B138","v":0}]
[null,{"$f":"SUM(B20:B25)","v":47.632518096515092},null,{"$f":"SUM(D20:D25)","v":-1.8485379117733867},null,{"$f":"SUM(F20:F25)","v":49.481056008288483},{"$f":"SUM(G20:G25)","v":41.31695758105694}]
["Check to RAB Gross capex",{"$f":"ABS(B26-B14)","v":2.1316282072803006E-14},null,{"$f":"ABS(D26-D14)","v":0},null,{"$f":"ABS(F26-F14)","v":7.1054273576010019E-15},{"$f":"ABS(G26-G14)","v":0}]
[]
[]
[]
["Benchmark Adjustment for Growth"]
["CAPITAL EXPENDITURE"]
["Benchmark Adjustment for Customer connections",2012]
["Domestic"]
["Forecast Number of new connections",{"$f":"'[1]BM Capex 2012 ECM growth data'!$D$10","v":8573}]
["Actual \\ Estimate Number of new connection",{"$f":"'[1]BM Capex 2012 ECM growth data'!$F$10","v":7922.3435616085499}]
[null,{"$f":"B36-B35","v":-650.65643839145014}]
[]
["Capital expenditure per connection ($ Real 2006)",{"$f":"'[1]BM Capex 2012 ECM growth data'!$B$10","v":1322}]
["Capital expenditure per connection ($ Real 2012)",{"$f":"B39*'Actual Data Inputs'!$L$9","v":1583.2229639519358}]
["Adjustments to Capex Benchmark ($m Real 2012)",{"$f":"B37*B40/10^6","v":-1.0301342149045218}]
[]
["Non Domestic"]
["Forecast Number of replacements",{"$f":"'[1]BM Capex 2012 ECM growth data'!$D$11","v":419}]
["Actual \\ Estimate Number of new connection",{"$f":"'[1]BM Capex 2012 ECM growth data'!$F$11","v":195.87502631850799}]
[null,{"$f":"B45-B44","v":-223.12497368149201}]
[]
["Capital expenditure per connection ($ Real 2006)",{"$f":"'[1]BM Capex 2012 ECM growth data'!$B$11","v":3846}]
["Capital expenditure per connection ($ Real 2012)",{"$f":"B48*'Actual Data Inputs'!$L$9","v":4605.957276368491}]
["Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"B46*B49/10^6","v":-1.0277040960677961}]
[]
["Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"SUM(B41,B50)","v":-2.057838310972318}]
[]
[]
["Benchmark Adjustment for LP replacement program",2012]
["Forecast km replaced",{"$f":"'[1]BM Capex 2012 ECM growth data'!$D$12","v":114}]
["Actual \\ Estimate km replaced",{"$f":"'[1]BM Capex 2012 ECM growth data'!$F$12","v":103.3}]
[null,{"$f":"B57-B56","v":-10.700000000000003}]
[]
["Capital Expenditure per metre ($ Real 20006)",{"$f":"'[1]BM Capex 2012 ECM growth data'!$B$12","v":158}]
["Capital Expenditure per metre ($ Real 2012)",{"$f":"B60*'Actual Data Inputs'!$L$9","v":189.22029372496661}]
["Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"B61*B58/10^3","v":-2.0246571428571434}]
[]
[]
["Benchmark Adjustment for Meter Replacement",2012]
["Domestic"]
["Forecast Number of replacements",{"$f":"'[1]BM Capex 2012 ECM growth data'!$D$13","v":8081}]
["Actual \\ Estimate Number of replacements",{"$f":"'[1]BM Capex 2012 ECM growth data'!$F$13","v":20142}]
[null,{"$f":"B68-B67","v":12061}]
[]
["Capital expenditure per meter ($ Real 2006)",{"$f":"'[1]BM Capex 2012 ECM growth data'!$B$13","v":131}]
["Capital expenditure per meter ($ Real 2012)",{"$f":"B71*'Actual Data Inputs'!$L$9","v":156.88518024032041}]
["Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"B72*B69/10^6","v":1.8921921588785044}]
[]
["Non Domestic"]
["Forecast Number of replacements",{"$f":"'[1]BM Capex 2012 ECM growth data'!$D$14","v":562}]
["Actual \\ Estimate Number of replacements",{"$f":"'[1]BM Capex 2012 ECM growth data'!$F$14","v":786}]
[null,{"$f":"B77-B76","v":224}]
[]
["Capital expenditure per meter ($ Real 2006)",{"$f":"'[1]BM Capex 2012 ECM growth data'!$B$14","v":1274}]
["Capital expenditure per meter ($ Real 2012)",{"$f":"B80*'Actual Data Inputs'!$L$9","v":1525.7383177570093}]
["Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"B81*B78/10^6","v":0.34176538317757005}]
[]
["Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"SUM(B73,B82)","v":2.2339575420560744}]
[]
[]
["Total Adjustments to Capex Benchmark  ($m Real 2012)",{"$f":"SUM(B52,B62,B84)","v":-1.8485379117733864}]
[]
[]
["GAAR 2008-12"]
["New Customer Connections","Allocation %"]
["Meters - ECM"]
["New Customer Connections - Domestic",{"$f":"'[1]BM Capex 2012 ECM growth data'!B20","v":0.11456628477905069}]
["New Customer Connections - Non Domestic",{"$f":"'[1]BM Capex 2012 ECM growth data'!B21","v":0.66973615624296956}]
[]
["Mains & Services - ECM"]
["New Customer Connections - Domestic",{"$f":"'[1]BM Capex 2012 ECM growth data'!B24","v":0.88543371522094938}]
["New Customer Connections - Non Domestic",{"$f":"'[1]BM Capex 2012 ECM growth data'!B25","v":0.33026384375703044}]

{"sheet":"Actual Data Inputs","index":2,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'GAAR 2008-12 Data Inputs'!$A$1","v":"Multinet"},null,"Check",{"$f":"SUM(B81:G81)","v":1.4322900000252048E-3}]
[]
["CPI","1997-03-01","1997-09-01","1998-09-30","1999-09-30","2000-09-30","2001-09-30","2002-09-30","2003-09-30","2004-09-30","2005-09-30","2006-09-30","2007-09-30","2008-09-30","2009-09-30","2010-09-30","2011-09-30"]
["CPI Index",120.5,119.7,121.3,123.4,130.9,134.19999999999999,138.5,142.1,145.4,149.80000000000001,155.69999999999999,158.6,166.5,168.6,173.3,179.4]
[]
[null,null,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012]
[]
["CPI p.a.",null,null,null,{"$f":"D4/C4-1","v":1.3366750208855471E-2},1.7312448474855691E-2,6.0777957860615794E-2,2.5210084033613356E-2,3.2041728763040345E-2,2.5992779783393427E-2,2.3223082336382816E-2,3.0261348005502064E-2,3.9385847797062556E-2,1.862556197816323E-2,4.9810844892812067E-2,1.2612612612612484E-2,2.7876631079478242E-2,3.5199076745527913E-2]
["Escalator : Nominal $ to Real $ 2012",null,null,{"$f":"E9*(1+E8)","v":1.4987468671679198},1.4789777411376752,1.453808752025932,1.3705118411000765,1.3368107302533534,1.2953068592057762,1.262491203377903,1.2338376891334251,1.1975967957276368,1.1522157996146436,1.1311475409836065,1.0774774774774774,1.0640569395017794,1.0351990767455279,1]
[]
[]
[]
["RAB",2007,2008,2009,2010,2011,2012]
["Gross Capex $m (Nominal"]
["Transmission and distribution",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N5","v":62.325999999999993},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O5","v":22.633651694999994},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P5","v":20.712135643000003},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q5","v":18.165864289999995},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R5","v":22.9422},31.419448020000001]
["Services",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N6","v":4.3570000000000002},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O6","v":7.6560772300000011},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P6","v":9.3808807869999971},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q6","v":9.2019859900000078},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R6","v":10.263200000000001},11.286695009999981]
["Cathodic Protection",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N7","v":5.2999999999999999E-2},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O7","v":0.10564064999999999},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P7","v":0.17170280999999998},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q7","v":6.2424949999999979E-2},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R7","v":0.1232},4.6795240000000009E-2]
["Suppy Regs/Valve stations",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N8","v":1.151},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O8","v":2.3968814300000005},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P8","v":1.48674014},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q8","v":0.92333970999999981},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R8","v":1.0871999999999999},0.91453223999999989]
["Meters",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N9","v":2.851},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O9","v":2.7781921549999997},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P9","v":3.3180785299999993},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q9","v":3.7203968899999995},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R9","v":4.1692999999999998},3.7731039200000001]
["Land and buildings",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N10","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O10","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P10","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q10","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R10","v":0},{"$f":"'BM Capex 2012 adjust for Growth'!B10","v":0}]
["IT",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N11","v":0.76300000000000001},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O11","v":0.78295607999999994},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P11","v":1.17010174},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q11","v":6.0406992499999967},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R11","v":23.491340000000001},29.981246970000022]
["SCADA",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N12","v":0.20300000000000001},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O12","v":9.9429940000000008E-2},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P12","v":8.013789999999997E-2},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q12","v":3.9968799999999995E-3},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R12","v":6.9000000000000006E-2},9.1820089999999993E-2]
["Other",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N13","v":-3.0000000000000001E-3},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O13","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P13","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q13","v":0.17810369999999998},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R13","v":0.121},0.62048095999999997]
[null,{"$f":"SUM(B15:B23)","v":71.700999999999993},36.452829179999995,36.319777549999991,38.296811660000003,62.266440000000003,78.134122449999992]
[]
["Customer \\ Govt  Contributions $m  (Nominal)"]
[{"$f":"A$15","v":"Transmission and distribution"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N17","v":3.0049999999999999},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O17","v":2.155906514999995},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P17","v":24.078047142999999},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q17","v":2.2757147999999994},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R17","v":2.1232224300000002},{"$f":"2.446","v":2.4460000000000002}]
[{"$f":"A$16","v":"Services"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N18","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O18","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P18","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q18","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R18","v":0}]
[{"$f":"A$17","v":"Cathodic Protection"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N19","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O19","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P19","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q19","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R19","v":0}]
[{"$f":"A$18","v":"Suppy Regs/Valve stations"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N20","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O20","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P20","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q20","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R20","v":0}]
[{"$f":"A$19","v":"Meters"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N21","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O21","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P21","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q21","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R21","v":0}]
[{"$f":"A$20","v":"Land and buildings"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N22","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O22","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P22","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q22","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R22","v":0}]
[{"$f":"A$21","v":"IT"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N23","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O23","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P23","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q23","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R23","v":0}]
[{"$f":"A$22","v":"SCADA"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N24","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O24","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P24","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q24","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R24","v":0}]
[{"$f":"A$23","v":"Other"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N25","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O25","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P25","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q25","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R25","v":0}]
[null,{"$f":"SUM(B27:B35)","v":3.0049999999999999},2.155906514999995,24.078047142999999,2.2757147999999994,2.1232224300000002,2.4460000000000002]
[]
["Net Capex $m (Nominal) (excludes Proceeds from Disposals)"]
[{"$f":"A$15","v":"Transmission and distribution"},{"$f":"B15-B27","v":59.320999999999991},20.477745179999999,-3.3659114999999957,15.890149489999995,20.818977570000001,28.973448019999999]
[{"$f":"A$16","v":"Services"},4.3570000000000002,7.6560772300000011,9.3808807869999971,9.2019859900000078,10.263200000000001,11.286695009999981]
[{"$f":"A$17","v":"Cathodic Protection"},5.2999999999999999E-2,0.10564064999999999,0.17170280999999998,6.2424949999999979E-2,0.1232,4.6795240000000009E-2]
[{"$f":"A$18","v":"Suppy Regs/Valve stations"},1.151,2.3968814300000005,1.48674014,0.92333970999999981,1.0871999999999999,0.91453223999999989]
[{"$f":"A$19","v":"Meters"},2.851,2.7781921549999997,3.3180785299999993,3.7203968899999995,4.1692999999999998,3.7731039200000001]
[{"$f":"A$20","v":"Land and buildings"},0,0,0,0,0,0]
[{"$f":"A$21","v":"IT"},0.76300000000000001,0.78295607999999994,1.17010174,6.0406992499999967,23.491340000000001,29.981246970000022]
[{"$f":"A$22","v":"SCADA"},0.20300000000000001,9.9429940000000008E-2,8.013789999999997E-2,3.9968799999999995E-3,6.9000000000000006E-2,9.1820089999999993E-2]
[{"$f":"A$23","v":"Other"},-3.0000000000000001E-3,0,0,0.17810369999999998,0.121,0.62048095999999997]
[null,{"$f":"SUM(B39:B47)","v":68.695999999999998},34.296922665000004,12.241730407000002,36.021096860000007,60.143217570000012,75.688122449999995]
[]
["Proceeds from Disposals $m  (Nominal) "]
[{"$f":"A$15","v":"Transmission and distribution"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N41","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O41","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P41","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q41","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R41","v":0},0]
[{"$f":"A$16","v":"Services"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N42","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O42","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P42","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q42","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R42","v":0},0]
[{"$f":"A$17","v":"Cathodic Protection"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N43","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O43","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P43","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q43","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R43","v":0},0]
[{"$f":"A$18","v":"Suppy Regs/Valve stations"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N44","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O44","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P44","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q44","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R44","v":0},0]
[{"$f":"A$19","v":"Meters"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N45","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O45","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P45","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q45","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R45","v":0},0]
[{"$f":"A$20","v":"Land and buildings"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N46","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O46","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P46","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q46","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R46","v":0},0]
[{"$f":"A$21","v":"IT"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N47","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O47","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P47","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q47","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R47","v":0},0]
[{"$f":"A$22","v":"SCADA"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N48","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O48","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P48","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q48","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R48","v":0},0]
[{"$f":"A$23","v":"Other"},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N49","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O49","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P49","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q49","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R49","v":0},0]
[null,{"$f":"SUM(B51:B59)","v":0},0,0,0,0,0]
[]
["Gas Extensions - Amounts Rolled into RAB 1/1/2008"]
["$m  (Nominal) "]
[{"$f":"A$15","v":"Transmission and distribution"},{"$f":"SUM('GAAR 2008-12 Data Inputs'!C147:F148,'GAAR 2008-12 Data Inputs'!H149)*$L$9/M$9","v":20.225892819124432}]
[null,{"$f":"SUM(B64:B64)","v":20.225892819124432}]
[]
["Forecast Depreciation write offs",2013,2014,2015,2016,2017]
["Pipeworks Writeoff (Mains)",0,0,0,0,0]
["Pipeworks Writeoff (Services)",0,0,0,0,0]
[]
["TAX Additions"]
["Gross Capex"]
["($m Nominal)",2007,2008,2009,2010,2011,2012]
["Mains & Services",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N56","v":68.811999999999998},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O56","v":33.789891030000007},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P56","v":33.017571260000018},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q56","v":27.367850280000013},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R56","v":33.204000000000001},42.706000000000003]
["Meters Domestic",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N57","v":1.923},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O57","v":1.4178932522505967},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P57","v":1.6340266695130503},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q57","v":3.0511131999999996},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R57","v":3.2290000000000001},2.528]
["Meters Industrial & Commercial",null,{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O58","v":0.36265887774939942},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P58","v":0.41793998048694941},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q58","v":0.6692836900000001},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R58","v":0.93700000000000006},1.2450000000000001]
["Land & Buildings",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N59","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O59","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P59","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q59","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R59","v":9.7130159999999993E-2},-0.01]
["Other Assets",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N60","v":0.96599999999999997},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O60","v":0.88238601999999988},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P60","v":1.25023964},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q60","v":7.2085644900000005},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R60","v":24.798999999999999},31.664000000000001]
["Repairs",{"$f":"'[1]AER RFM Capex - Prov Adjusted'!N61","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!O61","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!P61","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!Q61","v":0},{"$f":"'[1]AER RFM Capex - Prov Adjusted'!R61","v":0},{"$f":"'BM Capex 2012 adjust for Growth'!B25","v":0}]
[null,{"$f":"SUM(B74:B79)","v":71.700999999999993},36.452829179999995,36.319777550000012,38.296811660000017,62.266130159999996,78.13300000000001]
["Check to RAB Gross capex",{"$f":"ABS(B80-B24)","v":0},0,2.1316282072803006E-14,1.4210854715202004E-14,3.0984000000700007E-4,1.1224499999826776E-3]
[]
[]
["AER redaction 2012 capex adjustments"]
["1. Reg account adjutsment from table 4a"]
["RAB additions transmission and distribution",28.973448019999999]
["capital contributions",2.4460000000000002]
["Total ",{"$f":"SUM(B86:B87)","v":31.419448020000001}]

{"sheet":"Regulatory Depn","index":3,"n_rows":242,"n_cols":20,"rows_kept":242,"cut":false,"hidden":true,"merged":[[33,8,33,12],[33,3,33,7],[47,3,47,12]]}
[null,null,"Check",{"$f":"SUM(C30,C31,C46,C88,C103,C119,C134,C149,C164,C179,C194,C209,C227,C242)","v":6.999956170261612E-13}]
[]
[]
["CPI","1997-03-01","1997-09-01","1998-09-30","1999-09-30","2000-09-30","2001-09-30","2002-09-30","2003-09-30","2004-09-30","2005-09-30","2006-09-30","2007-09-30","2008-09-30","2009-09-30","2010-09-30","2011-09-30"]
["CPI Index",{"$f":"'Actual Data Inputs'!B4","v":120.5},{"$f":"'Actual Data Inputs'!C4","v":119.7},{"$f":"'Actual Data Inputs'!D4","v":121.3},{"$f":"'Actual Data Inputs'!E4","v":123.4},{"$f":"'Actual Data Inputs'!F4","v":130.9},{"$f":"'Actual Data Inputs'!G4","v":134.19999999999999},{"$f":"'Actual Data Inputs'!H4","v":138.5},{"$f":"'Actual Data Inputs'!I4","v":142.1},{"$f":"'Actual Data Inputs'!J4","v":145.4},{"$f":"'Actual Data Inputs'!K4","v":149.80000000000001},{"$f":"'Actual Data Inputs'!L4","v":155.69999999999999},{"$f":"'Actual Data Inputs'!M4","v":158.6},{"$f":"'Actual Data Inputs'!N4","v":166.5},{"$f":"'Actual Data Inputs'!O4","v":168.6},{"$f":"'Actual Data Inputs'!P4","v":173.3},{"$f":"'Actual Data Inputs'!Q4","v":179.4}]
[]
[null,null,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012]
[]
["CPI p.a.",null,null,{"$f":"C5/B5-1","v":-6.6390041493775698E-3},{"$f":"D5/C5-1","v":1.3366750208855471E-2},1.7312448474855691E-2,6.0777957860615794E-2,2.5210084033613356E-2,3.2041728763040345E-2,2.5992779783393427E-2,2.3223082336382816E-2,3.0261348005502064E-2,3.9385847797062556E-2,{"$f":"M5/L5-1","v":1.862556197816323E-2},{"$f":"N5/M5-1","v":4.9810844892812067E-2},{"$f":"O5/N5-1","v":1.2612612612612484E-2},{"$f":"P5/O5-1","v":2.7876631079478242E-2},{"$f":"Q5/P5-1","v":3.5199076745527913E-2}]
["Escalator : Nominal $ to Real $ 2012",null,{"$f":"D10*(1+D9)","v":1.4887966804979254},1.4987468671679198,1.4789777411376752,1.453808752025932,1.3705118411000765,1.3368107302533534,1.2953068592057762,1.262491203377903,1.2338376891334251,1.1975967957276368,{"$f":"N10*(1+N9)","v":1.1522157996146436},{"$f":"O10*(1+O9)","v":1.1311475409836065},{"$f":"P10*(1+P9)","v":1.0774774774774774},{"$f":"Q10*(1+Q9)","v":1.0640569395017794},{"$f":"R10*(1+R9)","v":1.0351990767455279},1]
[]
[]
[]
[null,null,"Year Counter",1,{"$f":"D14+1","v":2},{"$f":"E14+1","v":3},4,5,6,7,8,9,10]
[]
[null,"Remaining","OAV","SL Depn  $m (Real 2012) =====>",null,null,null,null,null,null,null,null,null,"OAV","Rem Life","SL Depn  $m (Real 2012) =====>"]
[null,"Life",2003,{"$f":"C17","v":2003},{"$f":"D17+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"$P17","v":2013},{"$f":"$P17","v":2013},{"$f":"M17+1","v":2013},2014,2015,2016,2017]
["Opening Asset value"]
["Transmission and Distribution",38,442.03045870645735,{"$f":"$C19/$B19","v":11.632380492275194},{"$f":"MIN($C19/$B19,$C19-SUM($D19:D19))","v":11.632380492275194},{"$f":"MIN($C19/$B19,$C19-SUM($D19:E19))","v":11.632380492275194},{"$f":"MIN($C19/$B19,$C19-SUM($D19:F19))","v":11.632380492275194},{"$f":"MIN($C19/$B19,$C19-SUM($D19:G19))","v":11.632380492275194},{"$f":"MIN(($C19-SUM($D20:H20))/$B19,$C19-SUM($D19:H20))","v":11.246188069827602},{"$f":"MIN(($C19-SUM($D20:I20))/$B19,$C19-SUM($D19:I20))","v":11.134790717984098},{"$f":"MIN(($C19-SUM($D20:J20))/$B19,$C19-SUM($D19:J20))","v":11.027327855197395},{"$f":"MIN(($C19-SUM($D20:K20))/$B19,$C19-SUM($D19:K20))","v":10.920431663345342},{"$f":"MIN(($C19-SUM($D20:L20))/$B19,$C19-SUM($D19:L20))","v":10.816979517699247},{"$f":"C19-SUM(D19:M20)","v":293.90906003458514},{"$f":"MAX(B19-M$14,0)","v":28},{"$f":"N19/O19","v":10.496752144092326},{"$f":"MIN($N19-SUM($P19:P20),($N19-SUM($P20:P20))/$O19)","v":10.496752144092326},{"$f":"MIN($N19-SUM($P19:Q20),($N19-SUM($P20:Q20))/$O19)","v":10.496752144092326},{"$f":"MIN($N19-SUM($P19:R20),($N19-SUM($P20:R20))/$O19)","v":10.496752144092326},{"$f":"MIN($N19-SUM($P19:S20),($N19-SUM($P20:S20))/$O19)","v":10.496752144092326}]
["Pipeworks Writeoff (Mains)",5,0,2.4507569876852981,2.867722068101922,2.9174959198290544,3.2711271332733882,3.1682099441188458,4.2330993700531403,4.0835887858946602,4.0620552903780585,3.9311815345516217,3.8285413525565835,null,null,{"$f":"'Actual Data Inputs'!B68","v":0},{"$f":"'Actual Data Inputs'!C68","v":0},{"$f":"'Actual Data Inputs'!D68","v":0},{"$f":"'Actual Data Inputs'!E68","v":0},{"$f":"'Actual Data Inputs'!F68","v":0}]
["Services",38,430.5732592843525,{"$f":"$C21/$B21","v":11.330875244325066},{"$f":"MIN($C21/$B21,$C21-SUM($D21:D21))","v":11.330875244325066},{"$f":"MIN($C21/$B21,$C21-SUM($D21:E21))","v":11.330875244325066},{"$f":"MIN($C21/$B21,$C21-SUM($D21:F21))","v":11.330875244325066},{"$f":"MIN($C21/$B21,$C21-SUM($D21:G21))","v":11.330875244325066},{"$f":"MIN(($C21-SUM($D22:H22))/$B21,$C21-SUM($D21:H22))","v":10.938399312052237},{"$f":"MIN(($C21-SUM($D22:I22))/$B21,$C21-SUM($D21:I22))","v":10.826424011651703},{"$f":"MIN(($C21-SUM($D22:J22))/$B21,$C21-SUM($D21:J22))","v":10.714448711251169},{"$f":"MIN(($C21-SUM($D22:K22))/$B21,$C21-SUM($D21:K22))","v":10.602473410850635},{"$f":"MIN(($C21-SUM($D22:L22))/$B21,$C21-SUM($D21:L22))","v":10.490498110450101},{"$f":"C21-SUM(D21:M22)","v":284.15724700400233},{"$f":"MAX(B21-M$14,0)","v":28},{"$f":"N21/O21","v":10.148473107285797},{"$f":"MIN($N21-SUM($P21:P22),($N21-SUM($P22:P22))/$O21)","v":10.148473107285797},{"$f":"MIN($N21-SUM($P21:Q22),($N21-SUM($P22:Q22))/$O21)","v":10.148473107285797},{"$f":"MIN($N21-SUM($P21:R22),($N21-SUM($P22:R22))/$O21)","v":10.148473107285797},{"$f":"MIN($N21-SUM($P21:S22),($N21-SUM($P22:S22))/$O21)","v":10.148473107285797}]
["Pipeworks Writeoff (Services)",5,0,2.4779333516309543,2.8948954476003146,2.9446640428780277,3.2982962921291015,3.2982962921291015,4.2550614152202932,4.2550614152202932,4.2550614152202932,4.2550614152202932,4.2550614152202932,null,null,{"$f":"'Actual Data Inputs'!B69","v":0},{"$f":"'Actual Data Inputs'!C69","v":0},{"$f":"'Actual Data Inputs'!D69","v":0},{"$f":"'Actual Data Inputs'!E69","v":0},{"$f":"'Actual Data Inputs'!F69","v":0}]
["CP",38,0,{"$f":"$C23/$B23","v":0},{"$f":"MIN($C23/$B23,$C23-SUM($D23:D23))","v":0},{"$f":"MIN($C23/$B23,$C23-SUM($D23:E23))","v":0},{"$f":"MIN($C23/$B23,$C23-SUM($D23:F23))","v":0},{"$f":"MIN($C23/$B23,$C23-SUM($D23:G23))","v":0},{"$f":"MIN($C23/$B23,$C23-SUM($D23:H23))","v":0},{"$f":"MIN($C23/$B23,$C23-SUM($D23:I23))","v":0},{"$f":"MIN($C23/$B23,$C23-SUM($D23:J23))","v":0},{"$f":"MIN($C23/$B23,$C23-SUM($D23:K23))","v":0},{"$f":"MIN($C23/$B23,$C23-SUM($D23:L23))","v":0},{"$f":"C23-SUM(D23:M23)","v":0},{"$f":"MAX(B23-M$14,0)","v":28},{"$f":"N23/O23","v":0},{"$f":"MIN($N23/$O23,$N23-SUM($P23:P23))","v":0},{"$f":"MIN($N23/$O23,$N23-SUM($P23:Q23))","v":0},{"$f":"MIN($N23/$O23,$N23-SUM($P23:R23))","v":0},{"$f":"MIN($N23/$O23,$N23-SUM($P23:S23))","v":0}]
["Supply Regs / Valve Stations",19,17.447521383765643,0.91829059914556022,{"$f":"MIN($C24/$B24,$C24-SUM($D24:D24))","v":0.91829059914556022},{"$f":"MIN($C24/$B24,$C24-SUM($D24:E24))","v":0.91829059914556022},{"$f":"MIN($C24/$B24,$C24-SUM($D24:F24))","v":0.91829059914556022},{"$f":"MIN($C24/$B24,$C24-SUM($D24:G24))","v":0.91829059914556022},{"$f":"MIN($C24/$B24,$C24-SUM($D24:H24))","v":0.91829059914556022},{"$f":"MIN($C24/$B24,$C24-SUM($D24:I24))","v":0.91829059914556022},{"$f":"MIN($C24/$B24,$C24-SUM($D24:J24))","v":0.91829059914556022},{"$f":"MIN($C24/$B24,$C24-SUM($D24:K24))","v":0.91829059914556022},{"$f":"MIN($C24/$B24,$C24-SUM($D24:L24))","v":0.91829059914556022},{"$f":"C24-SUM(D24:M24)","v":8.2646153923100396},9,0.91829059914555999,{"$f":"MIN($N24/$O24,$N24-SUM($P24:P24))","v":0.91829059914555999},{"$f":"MIN($N24/$O24,$N24-SUM($P24:Q24))","v":0.91829059914555999},{"$f":"MIN($N24/$O24,$N24-SUM($P24:R24))","v":0.91829059914555999},{"$f":"MIN($N24/$O24,$N24-SUM($P24:S24))","v":0.91829059914555999}]
["Meters",18,143.13388412028553,7.9518824511269735,{"$f":"MIN($C25/$B25,$C25-SUM($D25:D25))","v":7.9518824511269735},{"$f":"MIN($C25/$B25,$C25-SUM($D25:E25))","v":7.9518824511269735},{"$f":"MIN($C25/$B25,$C25-SUM($D25:F25))","v":7.9518824511269735},{"$f":"MIN($C25/$B25,$C25-SUM($D25:G25))","v":7.9518824511269735},{"$f":"MIN($C25/$B25,$C25-SUM($D25:H25))","v":7.9518824511269735},{"$f":"MIN($C25/$B25,$C25-SUM($D25:I25))","v":7.9518824511269735},{"$f":"MIN($C25/$B25,$C25-SUM($D25:J25))","v":7.9518824511269735},{"$f":"MIN($C25/$B25,$C25-SUM($D25:K25))","v":7.9518824511269735},{"$f":"MIN($C25/$B25,$C25-SUM($D25:L25))","v":7.9518824511269735},63.615059609015773,8,7.9518824511269717,{"$f":"MIN($N25/$O25,$N25-SUM($P25:P25))","v":7.9518824511269717},{"$f":"MIN($N25/$O25,$N25-SUM($P25:Q25))","v":7.9518824511269717},{"$f":"MIN($N25/$O25,$N25-SUM($P25:R25))","v":7.9518824511269717},{"$f":"MIN($N25/$O25,$N25-SUM($P25:S25))","v":7.9518824511269717}]
["SCADA",7,3.9163414959776564,0.55947735656823661,{"$f":"MIN($C26/$B26,$C26-SUM($D26:D26))","v":0.55947735656823661},{"$f":"MIN($C26/$B26,$C26-SUM($D26:E26))","v":0.55947735656823661},{"$f":"MIN($C26/$B26,$C26-SUM($D26:F26))","v":0.55947735656823661},{"$f":"MIN($C26/$B26,$C26-SUM($D26:G26))","v":0.55947735656823661},{"$f":"MIN($C26/$B26,$C26-SUM($D26:H26))","v":0.55947735656823661},{"$f":"MIN($C26/$B26,$C26-SUM($D26:I26))","v":0.55947735656823661},{"$f":"MIN($C26/$B26,$C26-SUM($D26:J26))","v":4.4408920985006262E-16},{"$f":"MIN($C26/$B26,$C26-SUM($D26:K26))","v":0},{"$f":"MIN($C26/$B26,$C26-SUM($D26:L26))","v":0},0,0]
["Computer Equipment",5,25.39680069783881,5.0793601395677621,{"$f":"MIN($C27/$B27,$C27-SUM($D27:D27))","v":5.0793601395677621},{"$f":"MIN($C27/$B27,$C27-SUM($D27:E27))","v":5.0793601395677621},{"$f":"MIN($C27/$B27,$C27-SUM($D27:F27))","v":5.0793601395677621},{"$f":"MIN($C27/$B27,$C27-SUM($D27:G27))","v":5.0793601395677612},{"$f":"MIN($C27/$B27,$C27-SUM($D27:H27))","v":0},{"$f":"MIN($C27/$B27,$C27-SUM($D27:I27))","v":0},{"$f":"MIN($C27/$B27,$C27-SUM($D27:J27))","v":0},{"$f":"MIN($C27/$B27,$C27-SUM($D27:K27))","v":0},{"$f":"MIN($C27/$B27,$C27-SUM($D27:L27))","v":0},0,0]
["Other Assets",7,2.8217815623531823,0.40311165176474034,{"$f":"MIN($C28/$B28,$C28-SUM($D28:D28))","v":0.40311165176474034},{"$f":"MIN($C28/$B28,$C28-SUM($D28:E28))","v":0.40311165176474034},{"$f":"MIN($C28/$B28,$C28-SUM($D28:F28))","v":0.40311165176474034},{"$f":"MIN($C28/$B28,$C28-SUM($D28:G28))","v":0.40311165176474034},{"$f":"MIN($C28/$B28,$C28-SUM($D28:H28))","v":0.40311165176474034},{"$f":"MIN($C28/$B28,$C28-SUM($D28:I28))","v":0.40311165176474034},{"$f":"MIN($C28/$B28,$C28-SUM($D28:J28))","v":0},{"$f":"MIN($C28/$B28,$C28-SUM($D28:K28))","v":0},{"$f":"MIN($C28/$B28,$C28-SUM($D28:L28))","v":0},0,0]
["SL Depreciation",null,{"$f":"SUM(C19:C28)","v":1065.3200472510307},42.804068274089786,43.637995450475771,43.737537897480614,44.444801360176022,44.341884171021476,40.505510225758783,40.132626989356261,38.92906632231945,38.579321074240426,38.261253446198758,649.94598203991325,null,{"$f":"SUM(P19:P28)","v":29.515398301650656},29.515398301650656,29.515398301650656,29.515398301650656,29.515398301650656]
["WDV","Check",{"$f":"ABS(N30)","v":1.1368683772161603E-13},{"$f":"C29-D29","v":1022.5159789769409},{"$f":"D30-E29","v":978.87798352646519},935.14044562898459,890.69564426880856,846.35376009778713,805.8482498720283,765.71562288267205,726.78655656035255,688.20723548611215,649.94598203991336,{"$f":"ABS(N29-M30)","v":1.1368683772161603E-13},null,{"$f":"N29-P29","v":620.43058373826261},{"$f":"P30-Q29","v":590.91518543661198},{"$f":"Q30-R29","v":561.39978713496134},531.88438883331071,502.36899053166007]
["Check to GAAR 2008-12",null,{"$f":"ABS(C29-'GAAR 2008-12 Data Inputs'!G13*$L$10)","v":0}]
[]
[]
[null,null,null,"GAAR 2008-12 : Actuals 2003-06,  Forecasts 2007",null,null,null,null,"GAAR 2008-12 : Forecasts 2008-12"]
["Capex Expenditure - Decision (Real $ 2012)",null,null,{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012]
["Transmission and Distribution",null,null,11.077641380187721,19.946048780015339,25.34346161781292,29.314461719347065,86.938984376633599,36.947275150873267,41.906946760844022,49.420453616301536,42.741908818673622,41.867774934287098]
["Services",null,null,11.961846753530686,5.4384788064743139,5.6573925722145795,6.5438612257488007,9.0424865810328274,0,0,0,0,0]
["CP",null,null,7.9701746555956687E-2,9.9187621393384925E-2,7.90544484181568E-2,9.1441654989134008E-2,0.12635658209455106,0,0,0,0,0]
["Supply Regs / Valve Stations",null,null,1.7391498683610109,2.5890222730471502,1.2268899491059146,1.4191338967082376,1.9609980674986991,0,0,0,0,0]
["Meters",null,null,4.1137438629314076,4.3974146727656578,3.5639352297111415,4.1223756815690722,5.6964115675143949,5.5687795476271127,5.2878288786298189,4.8686628353620716,5.0707983578190188,5.0081734777438758]
["Land & Buildings",null,null,0,0,0,0,0,0,0,0,0,0]
["SCADA",null,null,0.96747172665703973,0.33818983110485573,0.11875317606602476,0.13736085915437601,0.18980899545595978,1.0515472317757009,0.82551152407004535,0.81480241764667249,0.89829115054621855,0.25031961247941292]
["Computer Equipment",null,null,3.9154121241877258,6.0567800858550322,1.6228543741403028,0.68960480963951931,1.3717794698944366,3.4670427236315087,26.14353805073431,0.32933911882510014,0.62873831775700928,0.32933911882510014]
["Other Assets",null,null,8.3228387870036089E-3,0.15970008726249119,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D36:D44)","v":33.863290301198553},39.024822157918223,37.612341367469035,42.318239847156207,105.32682564012445,47.034644653907591,74.163825214278191,55.433257988135388,49.33973664479587,47.455607143335492]
["Check to GAAR 2008-12",null,{"$f":"SUM(D46:M46)","v":6.3948846218409017E-14},{"$f":"ABS(SUM('GAAR 2008-12 Data Inputs'!G14,-'GAAR 2008-12 Data Inputs'!G15,-'GAAR 2008-12 Data Inputs'!G16)*$L$10-D45)","v":7.1054273576010019E-15},{"$f":"ABS(SUM('GAAR 2008-12 Data Inputs'!H14,-'GAAR 2008-12 Data Inputs'!H15,-'GAAR 2008-12 Data Inputs'!H16)*$L$10-E45)","v":0},{"$f":"ABS(SUM('GAAR 2008-12 Data Inputs'!I14,-'GAAR 2008-12 Data Inputs'!I15,-'GAAR 2008-12 Data Inputs'!I16)*$L$10-F45)","v":7.1054273576010019E-15},{"$f":"ABS(SUM('GAAR 2008-12 Data Inputs'!J14,-'GAAR 2008-12 Data Inputs'!J15,-'GAAR 2008-12 Data Inputs'!J16)*$L$10-G45)","v":0},{"$f":"ABS(SUM('GAAR 2008-12 Data Inputs'!K14,-'GAAR 2008-12 Data Inputs'!K15,-'GAAR 2008-12 Data Inputs'!K16,'GAAR 2008-12 Data Inputs'!K19)*$L$10-H45)","v":1.4210854715202004E-14},{"$f":"ABS(SUM('GAAR 2008-12 Data Inputs'!L14,-'GAAR 2008-12 Data Inputs'!L15,-'GAAR 2008-12 Data Inputs'!L16)*$L$10-I45)","v":1.4210854715202004E-14},{"$f":"ABS(SUM('GAAR 2008-12 Data Inputs'!M14,-'GAAR 2008-12 Data Inputs'!M15,-'GAAR 2008-12 Data Inputs'!M16)*$L$10-J45)","v":0},{"$f":"ABS(SUM('GAAR 2008-12 Data Inputs'!N14,-'GAAR 2008-12 Data Inputs'!N15,-'GAAR 2008-12 Data Inputs'!N16)*$L$10-K45)","v":1.4210854715202004E-14},{"$f":"ABS(SUM('GAAR 2008-12 Data Inputs'!O14,-'GAAR 2008-12 Data Inputs'!O15,-'GAAR 2008-12 Data Inputs'!O16)*$L$10-L45)","v":0},{"$f":"ABS(SUM('GAAR 2008-12 Data Inputs'!P14,-'GAAR 2008-12 Data Inputs'!P15,-'GAAR 2008-12 Data Inputs'!P16)*$L$10-M45)","v":7.1054273576010019E-15}]
[]
[null,null,null,"GAAR 2013-17 : Actuals 2003-11,  Forecasts 2012"]
["Capex Expenditure - Actual (Real $ 2012)",null,null,{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012]
["Transmission and Distribution",null,null,{"$f":"D36","v":11.077641380187721},19.946048780015339,25.34346161781292,29.314461719347065,{"$f":"('Actual Data Inputs'!B39-'Actual Data Inputs'!B51+'Actual Data Inputs'!B64)*'Actual Data Inputs'!M$9","v":91.655186716447801},{"$f":"('Actual Data Inputs'!C39-'Actual Data Inputs'!C51)*'Actual Data Inputs'!N$9","v":23.163351105245898},{"$f":"('Actual Data Inputs'!D39-'Actual Data Inputs'!D51)*'Actual Data Inputs'!O$9","v":-3.6266938324324274},{"$f":"('Actual Data Inputs'!E39-'Actual Data Inputs'!E51)*'Actual Data Inputs'!P$9","v":16.908023834555156},{"$f":"('Actual Data Inputs'!F39-'Actual Data Inputs'!F51)*'Actual Data Inputs'!Q$9","v":21.551786359249856},{"$f":"('Actual Data Inputs'!G39-'Actual Data Inputs'!G51)*'Actual Data Inputs'!R$9","v":28.973448019999999}]
["Services",null,null,11.961846753530686,5.4384788064743139,5.6573925722145795,6.5438612257488007,{"$f":"('Actual Data Inputs'!B40-'Actual Data Inputs'!B52)*'Actual Data Inputs'!M$9","v":5.0202042389210026},{"$f":"('Actual Data Inputs'!C40-'Actual Data Inputs'!C52)*'Actual Data Inputs'!N$9","v":8.6601529322950821},{"$f":"('Actual Data Inputs'!D40-'Actual Data Inputs'!D52)*'Actual Data Inputs'!O$9","v":10.10768776689369},{"$f":"('Actual Data Inputs'!E40-'Actual Data Inputs'!E52)*'Actual Data Inputs'!P$9","v":9.7914370498576595},{"$f":"('Actual Data Inputs'!F40-'Actual Data Inputs'!F52)*'Actual Data Inputs'!Q$9","v":10.624455164454703},{"$f":"('Actual Data Inputs'!G40-'Actual Data Inputs'!G52)*'Actual Data Inputs'!R$9","v":11.286695009999981}]
["CP",null,null,7.9701746555956687E-2,9.9187621393384925E-2,7.90544484181568E-2,9.1441654989134008E-2,{"$f":"('Actual Data Inputs'!B41-'Actual Data Inputs'!B53)*'Actual Data Inputs'!M$9","v":6.1067437379576109E-2},{"$f":"('Actual Data Inputs'!C41-'Actual Data Inputs'!C53)*'Actual Data Inputs'!N$9","v":0.11949516147540981},{"$f":"('Actual Data Inputs'!D41-'Actual Data Inputs'!D53)*'Actual Data Inputs'!O$9","v":0.18500591059459456},{"$f":"('Actual Data Inputs'!E41-'Actual Data Inputs'!E53)*'Actual Data Inputs'!P$9","v":6.6423701245551581E-2},{"$f":"('Actual Data Inputs'!F41-'Actual Data Inputs'!F53)*'Actual Data Inputs'!Q$9","v":0.12753652625504905},{"$f":"('Actual Data Inputs'!G41-'Actual Data Inputs'!G53)*'Actual Data Inputs'!R$9","v":4.6795240000000009E-2}]
["Supply Regs / Valve Stations",null,null,1.7391498683610109,2.5890222730471502,1.2268899491059146,1.4191338967082376,{"$f":"('Actual Data Inputs'!B42-'Actual Data Inputs'!B54)*'Actual Data Inputs'!M$9","v":1.3262003853564548},{"$f":"('Actual Data Inputs'!C42-'Actual Data Inputs'!C54)*'Actual Data Inputs'!N$9","v":2.711226535573771},{"$f":"('Actual Data Inputs'!D42-'Actual Data Inputs'!D54)*'Actual Data Inputs'!O$9","v":1.6019290157117114},{"$f":"('Actual Data Inputs'!E42-'Actual Data Inputs'!E54)*'Actual Data Inputs'!P$9","v":0.98248602594306034},{"$f":"('Actual Data Inputs'!F42-'Actual Data Inputs'!F54)*'Actual Data Inputs'!Q$9","v":1.1254684362377378},{"$f":"('Actual Data Inputs'!G42-'Actual Data Inputs'!G54)*'Actual Data Inputs'!R$9","v":0.91453223999999989}]
["Meters",null,null,4.1137438629314076,4.3974146727656578,3.5639352297111415,4.1223756815690722,{"$f":"('Actual Data Inputs'!B43-'Actual Data Inputs'!B55)*'Actual Data Inputs'!M$9","v":3.2849672447013489},{"$f":"('Actual Data Inputs'!C43-'Actual Data Inputs'!C55)*'Actual Data Inputs'!N$9","v":3.1425452245081962},{"$f":"('Actual Data Inputs'!D43-'Actual Data Inputs'!D55)*'Actual Data Inputs'!O$9","v":3.5751548845765755},{"$f":"('Actual Data Inputs'!E43-'Actual Data Inputs'!E55)*'Actual Data Inputs'!P$9","v":3.9587141285053375},{"$f":"('Actual Data Inputs'!F43-'Actual Data Inputs'!F55)*'Actual Data Inputs'!Q$9","v":4.3160555106751293},{"$f":"('Actual Data Inputs'!G43-'Actual Data Inputs'!G55)*'Actual Data Inputs'!R$9","v":3.7731039200000001}]
["Land & Buildings",null,null,0,0,0,0,{"$f":"('Actual Data Inputs'!B44-'Actual Data Inputs'!B56)*'Actual Data Inputs'!M$9","v":0},{"$f":"('Actual Data Inputs'!C44-'Actual Data Inputs'!C56)*'Actual Data Inputs'!N$9","v":0},{"$f":"('Actual Data Inputs'!D44-'Actual Data Inputs'!D56)*'Actual Data Inputs'!O$9","v":0},{"$f":"('Actual Data Inputs'!E44-'Actual Data Inputs'!E56)*'Actual Data Inputs'!P$9","v":0},{"$f":"('Actual Data Inputs'!F44-'Actual Data Inputs'!F56)*'Actual Data Inputs'!Q$9","v":0},{"$f":"('Actual Data Inputs'!G44-'Actual Data Inputs'!G56)*'Actual Data Inputs'!R$9","v":0}]
["SCADA",null,null,0.96747172665703973,0.33818983110485573,0.11875317606602476,0.13736085915437601,{"$f":"('Actual Data Inputs'!B46-'Actual Data Inputs'!B58)*'Actual Data Inputs'!M$9","v":0.23389980732177268},{"$f":"('Actual Data Inputs'!C46-'Actual Data Inputs'!C58)*'Actual Data Inputs'!N$9","v":0.11246993213114755},{"$f":"('Actual Data Inputs'!D46-'Actual Data Inputs'!D58)*'Actual Data Inputs'!O$9","v":8.6346782342342304E-2},{"$f":"('Actual Data Inputs'!E46-'Actual Data Inputs'!E58)*'Actual Data Inputs'!P$9","v":4.2529079003558717E-3},{"$f":"('Actual Data Inputs'!F46-'Actual Data Inputs'!F58)*'Actual Data Inputs'!Q$9","v":7.1428736295441428E-2},{"$f":"('Actual Data Inputs'!G46-'Actual Data Inputs'!G58)*'Actual Data Inputs'!R$9","v":9.1820089999999993E-2}]
["Computer Equipment",null,null,3.9154121241877258,6.0567800858550322,1.6228543741403028,0.68960480963951931,{"$f":"('Actual Data Inputs'!B45-'Actual Data Inputs'!B57)*'Actual Data Inputs'!M$9","v":0.87914065510597306},{"$f":"('Actual Data Inputs'!C45-'Actual Data Inputs'!C57)*'Actual Data Inputs'!N$9","v":0.88563884459016384},{"$f":"('Actual Data Inputs'!D45-'Actual Data Inputs'!D57)*'Actual Data Inputs'!O$9","v":1.260758271207207},{"$f":"('Actual Data Inputs'!E45-'Actual Data Inputs'!E57)*'Actual Data Inputs'!P$9","v":6.427647956405691},{"$f":"('Actual Data Inputs'!F45-'Actual Data Inputs'!F57)*'Actual Data Inputs'!Q$9","v":24.31821347951529},{"$f":"('Actual Data Inputs'!G45-'Actual Data Inputs'!G57)*'Actual Data Inputs'!R$9","v":29.981246970000022}]
["Other Assets",null,null,8.3228387870036089E-3,0.15970008726249119,0,0,{"$f":"('Actual Data Inputs'!B47-'Actual Data Inputs'!B59)*'Actual Data Inputs'!M$9","v":-3.4566473988439307E-3},{"$f":"('Actual Data Inputs'!C47-'Actual Data Inputs'!C59)*'Actual Data Inputs'!N$9","v":0},{"$f":"('Actual Data Inputs'!D47-'Actual Data Inputs'!D59)*'Actual Data Inputs'!O$9","v":0},{"$f":"('Actual Data Inputs'!E47-'Actual Data Inputs'!E59)*'Actual Data Inputs'!P$9","v":0.18951247793594303},{"$f":"('Actual Data Inputs'!F47-'Actual Data Inputs'!F59)*'Actual Data Inputs'!Q$9","v":0.12525908828620888},{"$f":"('Actual Data Inputs'!G47-'Actual Data Inputs'!G59)*'Actual Data Inputs'!R$9","v":0.62048095999999997}]
[null,null,null,{"$f":"SUM(D50:D58)","v":33.863290301198553},39.024822157918223,37.612341367469035,42.318239847156207,102.45720983783508,38.794879735819663,13.190188798893693,38.328498082348752,62.260203300969415,75.688122449999995]
[]
[]
[]
["Capex"]
["Economic Lives"]
[{"$f":"A36","v":"Transmission and Distribution"},50]
["Services",50]
["CP",50]
["Supply Regs / Valve Stations",50]
["Meters",30]
["Land & Buildings",50]
["SCADA",7]
["Computer Equipment",5]
["Other Assets",10]
[]
[{"$f":"A$65","v":"Transmission and Distribution"},null,null,{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"$P75","v":2013},{"$f":"$P75","v":2013},2013,2014,2015,2016,2017]
["Decision Net Capex","Eco Life","Year",{"$f":"D$36","v":11.077641380187721},{"$f":"E$36","v":19.946048780015339},25.34346161781292,29.314461719347065,86.938984376633599,36.947275150873267,41.906946760844022,49.420453616301536,42.741908818673622,41.867774934287098,"OAV","Rem Life"]
[null,{"$f":"$B$65","v":50},{"$f":"D75","v":2003},{"$f":"($D$76*0.5)/$B77","v":0.11077641380187721},{"$f":"IF(ABS($D$76-SUM($D77:D77))<ABS($D$76/$B77),$D$76-SUM($D77:D77),$D$76/$B77)","v":0.22155282760375442},{"$f":"IF(ABS($D$76-SUM($D77:E77))<ABS($D$76/$B77),$D$76-SUM($D77:E77),$D$76/$B77)","v":0.22155282760375442},{"$f":"IF(ABS($D$76-SUM($D77:F77))<ABS($D$76/$B77),$D$76-SUM($D77:F77),$D$76/$B77)","v":0.22155282760375442},{"$f":"IF(ABS($D$76-SUM($D77:G77))<ABS($D$76/$B77),$D$76-SUM($D77:G77),$D$76/$B77)","v":0.22155282760375442},{"$f":"IF(ABS($D$76-SUM($D77:H77))<ABS($D$76/$B77),$D$76-SUM($D77:H77),$D$76/$B77)","v":0.22155282760375442},{"$f":"IF(ABS($D$76-SUM($D77:I77))<ABS($D$76/$B77),$D$76-SUM($D77:I77),$D$76/$B77)","v":0.22155282760375442},{"$f":"IF(ABS($D$76-SUM($D77:J77))<ABS($D$76/$B77),$D$76-SUM($D77:J77),$D$76/$B77)","v":0.22155282760375442},{"$f":"IF(ABS($D$76-SUM($D77:K77))<ABS($D$76/$B77),$D$76-SUM($D77:K77),$D$76/$B77)","v":0.22155282760375442},{"$f":"IF(ABS($D$76-SUM($D77:L77))<ABS($D$76/$B77),$D$76-SUM($D77:L77),$D$76/$B77)","v":0.22155282760375442},{"$f":"D$50-SUM(D77:M77)","v":8.9728895179520549},{"$f":"IF(O78-1<0,0,O78-1)","v":40.5},{"$f":"IF(O77<1,N77,N77/O77)","v":0.22155282760375444},{"$f":"IF($O77=0,0,IF(ABS($N77-SUM($P77:P77))<ABS($N77/$O77),$N77-SUM($P77:P77),$N77/$O77))","v":0.22155282760375444},{"$f":"IF($O77=0,0,IF(ABS($N77-SUM($P77:Q77))<ABS($N77/$O77),$N77-SUM($P77:Q77),$N77/$O77))","v":0.22155282760375444},{"$f":"IF($O77=0,0,IF(ABS($N77-SUM($P77:R77))<ABS($N77/$O77),$N77-SUM($P77:R77),$N77/$O77))","v":0.22155282760375444},{"$f":"IF($O77=0,0,IF(ABS($N77-SUM($P77:S77))<ABS($N77/$O77),$N77-SUM($P77:S77),$N77/$O77))","v":0.22155282760375444}]
[null,{"$f":"B77","v":50},{"$f":"E75","v":2004},null,{"$f":"($E$76*0.5)/$B78","v":0.19946048780015338},{"$f":"IF(ABS($E$76-SUM($D78:E78))<ABS($E$76/$B78),$E$76-SUM($D78:E78),$E$76/$B78)","v":0.39892097560030676},{"$f":"IF(ABS($E$76-SUM($D78:F78))<ABS($E$76/$B78),$E$76-SUM($D78:F78),$E$76/$B78)","v":0.39892097560030676},{"$f":"IF(ABS($E$76-SUM($D78:G78))<ABS($E$76/$B78),$E$76-SUM($D78:G78),$E$76/$B78)","v":0.39892097560030676},{"$f":"IF(ABS($E$76-SUM($D78:H78))<ABS($E$76/$B78),$E$76-SUM($D78:H78),$E$76/$B78)","v":0.39892097560030676},{"$f":"IF(ABS($E$76-SUM($D78:I78))<ABS($E$76/$B78),$E$76-SUM($D78:I78),$E$76/$B78)","v":0.39892097560030676},{"$f":"IF(ABS($E$76-SUM($D78:J78))<ABS($E$76/$B78),$E$76-SUM($D78:J78),$E$76/$B78)","v":0.39892097560030676},{"$f":"IF(ABS($E$76-SUM($D78:K78))<ABS($E$76/$B78),$E$76-SUM($D78:K78),$E$76/$B78)","v":0.39892097560030676},{"$f":"IF(ABS($E$76-SUM($D78:L78))<ABS($E$76/$B78),$E$76-SUM($D78:L78),$E$76/$B78)","v":0.39892097560030676},{"$f":"E$50-SUM(D78:M78)","v":16.555220487412733},41.5,{"$f":"IF(O78<1,N78,N78/O78)","v":0.39892097560030682},{"$f":"IF($O78=0,0,IF(ABS($N78-SUM($P78:P78))<ABS($N78/$O78),$N78-SUM($P78:P78),$N78/$O78))","v":0.39892097560030682},{"$f":"IF($O78=0,0,IF(ABS($N78-SUM($P78:Q78))<ABS($N78/$O78),$N78-SUM($P78:Q78),$N78/$O78))","v":0.39892097560030682},{"$f":"IF($O78=0,0,IF(ABS($N78-SUM($P78:R78))<ABS($N78/$O78),$N78-SUM($P78:R78),$N78/$O78))","v":0.39892097560030682},{"$f":"IF($O78=0,0,IF(ABS($N78-SUM($P78:S78))<ABS($N78/$O78),$N78-SUM($P78:S78),$N78/$O78))","v":0.39892097560030682}]
[null,50,{"$f":"F75","v":2005},null,null,{"$f":"($F$76*0.5)/$B79","v":0.25343461617812918},{"$f":"IF(ABS($F$76-SUM($D79:F79))<ABS($F$76/$B79),$F$76-SUM($D79:F79),$F$76/$B79)","v":0.50686923235625836},{"$f":"IF(ABS($F$76-SUM($D79:G79))<ABS($F$76/$B79),$F$76-SUM($D79:G79),$F$76/$B79)","v":0.50686923235625836},{"$f":"IF(ABS($F$76-SUM($D79:H79))<ABS($F$76/$B79),$F$76-SUM($D79:H79),$F$76/$B79)","v":0.50686923235625836},{"$f":"IF(ABS($F$76-SUM($D79:I79))<ABS($F$76/$B79),$F$76-SUM($D79:I79),$F$76/$B79)","v":0.50686923235625836},{"$f":"IF(ABS($F$76-SUM($D79:J79))<ABS($F$76/$B79),$F$76-SUM($D79:J79),$F$76/$B79)","v":0.50686923235625836},{"$f":"IF(ABS($F$76-SUM($D79:K79))<ABS($F$76/$B79),$F$76-SUM($D79:K79),$F$76/$B79)","v":0.50686923235625836},{"$f":"IF(ABS($F$76-SUM($D79:L79))<ABS($F$76/$B79),$F$76-SUM($D79:L79),$F$76/$B79)","v":0.50686923235625836},{"$f":"F$50-SUM(D79:M79)","v":21.541942375140984},42.5,0.50686923235625847,{"$f":"IF($O79=0,0,IF(ABS($N79-SUM($P79:P79))<ABS($N79/$O79),$N79-SUM($P79:P79),$N79/$O79))","v":0.50686923235625847},{"$f":"IF($O79=0,0,IF(ABS($N79-SUM($P79:Q79))<ABS($N79/$O79),$N79-SUM($P79:Q79),$N79/$O79))","v":0.50686923235625847},{"$f":"IF($O79=0,0,IF(ABS($N79-SUM($P79:R79))<ABS($N79/$O79),$N79-SUM($P79:R79),$N79/$O79))","v":0.50686923235625847},{"$f":"IF($O79=0,0,IF(ABS($N79-SUM($P79:S79))<ABS($N79/$O79),$N79-SUM($P79:S79),$N79/$O79))","v":0.50686923235625847}]
[null,50,{"$f":"G75","v":2006},null,null,null,{"$f":"($G$76*0.5)/$B80","v":0.29314461719347062},{"$f":"IF(ABS($G$76-SUM($D80:G80))<ABS($G$76/$B80),$G$76-SUM($D80:G80),$G$76/$B80)","v":0.58628923438694125},{"$f":"IF(ABS($G$76-SUM($D80:H80))<ABS($G$76/$B80),$G$76-SUM($D80:H80),$G$76/$B80)","v":0.58628923438694125},{"$f":"IF(ABS($G$76-SUM($D80:I80))<ABS($G$76/$B80),$G$76-SUM($D80:I80),$G$76/$B80)","v":0.58628923438694125},{"$f":"IF(ABS($G$76-SUM($D80:J80))<ABS($G$76/$B80),$G$76-SUM($D80:J80),$G$76/$B80)","v":0.58628923438694125},{"$f":"IF(ABS($G$76-SUM($D80:K80))<ABS($G$76/$B80),$G$76-SUM($D80:K80),$G$76/$B80)","v":0.58628923438694125},{"$f":"IF(ABS($G$76-SUM($D80:L80))<ABS($G$76/$B80),$G$76-SUM($D80:L80),$G$76/$B80)","v":0.58628923438694125},{"$f":"G$50-SUM(D80:M80)","v":25.503581695831947},43.5,0.58628923438694136,{"$f":"IF($O80=0,0,IF(ABS($N80-SUM($P80:P80))<ABS($N80/$O80),$N80-SUM($P80:P80),$N80/$O80))","v":0.58628923438694136},{"$f":"IF($O80=0,0,IF(ABS($N80-SUM($P80:Q80))<ABS($N80/$O80),$N80-SUM($P80:Q80),$N80/$O80))","v":0.58628923438694136},{"$f":"IF($O80=0,0,IF(ABS($N80-SUM($P80:R80))<ABS($N80/$O80),$N80-SUM($P80:R80),$N80/$O80))","v":0.58628923438694136},{"$f":"IF($O80=0,0,IF(ABS($N80-SUM($P80:S80))<ABS($N80/$O80),$N80-SUM($P80:S80),$N80/$O80))","v":0.58628923438694136}]
[null,50,{"$f":"H75","v":2007},null,null,null,null,{"$f":"($H$76*0.5)/$B81","v":0.86938984376633599},{"$f":"IF(ABS($H$76-SUM($D81:H81))<ABS($H$76/$B81),$H$76-SUM($D81:H81),$H$76/$B81)","v":1.738779687532672},{"$f":"IF(ABS($H$76-SUM($D81:I81))<ABS($H$76/$B81),$H$76-SUM($D81:I81),$H$76/$B81)","v":1.738779687532672},{"$f":"IF(ABS($H$76-SUM($D81:J81))<ABS($H$76/$B81),$H$76-SUM($D81:J81),$H$76/$B81)","v":1.738779687532672},{"$f":"IF(ABS($H$76-SUM($D81:K81))<ABS($H$76/$B81),$H$76-SUM($D81:K81),$H$76/$B81)","v":1.738779687532672},{"$f":"IF(ABS($H$76-SUM($D81:L81))<ABS($H$76/$B81),$H$76-SUM($D81:L81),$H$76/$B81)","v":1.738779687532672},{"$f":"H$50-SUM(D81:M81)","v":82.091898435018109},44.5,1.8447617625846766,{"$f":"IF($O81=0,0,IF(ABS($N81-SUM($P81:P81))<ABS($N81/$O81),$N81-SUM($P81:P81),$N81/$O81))","v":1.8447617625846766},{"$f":"IF($O81=0,0,IF(ABS($N81-SUM($P81:Q81))<ABS($N81/$O81),$N81-SUM($P81:Q81),$N81/$O81))","v":1.8447617625846766},{"$f":"IF($O81=0,0,IF(ABS($N81-SUM($P81:R81))<ABS($N81/$O81),$N81-SUM($P81:R81),$N81/$O81))","v":1.8447617625846766},{"$f":"IF($O81=0,0,IF(ABS($N81-SUM($P81:S81))<ABS($N81/$O81),$N81-SUM($P81:S81),$N81/$O81))","v":1.8447617625846766}]
[null,50,{"$f":"I75","v":2008},null,null,null,null,null,{"$f":"($I$76*0.5)/$B82","v":0.36947275150873266},{"$f":"IF(ABS($I$76-SUM($D82:I82))<ABS($I$76/$B82),$I$76-SUM($D82:I82),$I$76/$B82)","v":0.73894550301746531},{"$f":"IF(ABS($I$76-SUM($D82:J82))<ABS($I$76/$B82),$I$76-SUM($D82:J82),$I$76/$B82)","v":0.73894550301746531},{"$f":"IF(ABS($I$76-SUM($D82:K82))<ABS($I$76/$B82),$I$76-SUM($D82:K82),$I$76/$B82)","v":0.73894550301746531},{"$f":"IF(ABS($I$76-SUM($D82:L82))<ABS($I$76/$B82),$I$76-SUM($D82:L82),$I$76/$B82)","v":0.73894550301746531},{"$f":"I$50-SUM(D82:M82)","v":19.838096341667303},45.5,0.43600211739928135,{"$f":"IF($O82=0,0,IF(ABS($N82-SUM($P82:P82))<ABS($N82/$O82),$N82-SUM($P82:P82),$N82/$O82))","v":0.43600211739928135},{"$f":"IF($O82=0,0,IF(ABS($N82-SUM($P82:Q82))<ABS($N82/$O82),$N82-SUM($P82:Q82),$N82/$O82))","v":0.43600211739928135},{"$f":"IF($O82=0,0,IF(ABS($N82-SUM($P82:R82))<ABS($N82/$O82),$N82-SUM($P82:R82),$N82/$O82))","v":0.43600211739928135},{"$f":"IF($O82=0,0,IF(ABS($N82-SUM($P82:S82))<ABS($N82/$O82),$N82-SUM($P82:S82),$N82/$O82))","v":0.43600211739928135}]
[null,50,{"$f":"J75","v":2009},null,null,null,null,null,null,{"$f":"($J$76*0.5)/$B83","v":0.41906946760844022},{"$f":"IF(ABS($J$76-SUM($D83:J83))<ABS($J$76/$B83),$J$76-SUM($D83:J83),$J$76/$B83)","v":0.83813893521688043},{"$f":"IF(ABS($J$76-SUM($D83:K83))<ABS($J$76/$B83),$J$76-SUM($D83:K83),$J$76/$B83)","v":0.83813893521688043},{"$f":"IF(ABS($J$76-SUM($D83:L83))<ABS($J$76/$B83),$J$76-SUM($D83:L83),$J$76/$B83)","v":0.83813893521688043},{"$f":"J$50-SUM(D83:M83)","v":-6.5601801056915088},46.5,-0.14107914205788191,{"$f":"IF($O83=0,0,IF(ABS($N83-SUM($P83:P83))<ABS($N83/$O83),$N83-SUM($P83:P83),$N83/$O83))","v":-0.14107914205788191},{"$f":"IF($O83=0,0,IF(ABS($N83-SUM($P83:Q83))<ABS($N83/$O83),$N83-SUM($P83:Q83),$N83/$O83))","v":-0.14107914205788191},{"$f":"IF($O83=0,0,IF(ABS($N83-SUM($P83:R83))<ABS($N83/$O83),$N83-SUM($P83:R83),$N83/$O83))","v":-0.14107914205788191},{"$f":"IF($O83=0,0,IF(ABS($N83-SUM($P83:S83))<ABS($N83/$O83),$N83-SUM($P83:S83),$N83/$O83))","v":-0.14107914205788191}]
[null,50,{"$f":"K75","v":2010},null,null,null,null,null,null,null,{"$f":"($K$76*0.5)/$B84","v":0.49420453616301535},{"$f":"IF(ABS($K$76-SUM($D84:K84))<ABS($K$76/$B84),$K$76-SUM($D84:K84),$K$76/$B84)","v":0.9884090723260307},{"$f":"IF(ABS($K$76-SUM($D84:L84))<ABS($K$76/$B84),$K$76-SUM($D84:L84),$K$76/$B84)","v":0.9884090723260307},{"$f":"K$50-SUM(D84:M84)","v":14.437001153740079},47.5,0.30393686639452799,{"$f":"IF($O84=0,0,IF(ABS($N84-SUM($P84:P84))<ABS($N84/$O84),$N84-SUM($P84:P84),$N84/$O84))","v":0.30393686639452799},{"$f":"IF($O84=0,0,IF(ABS($N84-SUM($P84:Q84))<ABS($N84/$O84),$N84-SUM($P84:Q84),$N84/$O84))","v":0.30393686639452799},{"$f":"IF($O84=0,0,IF(ABS($N84-SUM($P84:R84))<ABS($N84/$O84),$N84-SUM($P84:R84),$N84/$O84))","v":0.30393686639452799},{"$f":"IF($O84=0,0,IF(ABS($N84-SUM($P84:S84))<ABS($N84/$O84),$N84-SUM($P84:S84),$N84/$O84))","v":0.30393686639452799}]
[null,50,{"$f":"L75","v":2011},null,null,null,null,null,null,null,null,{"$f":"($L$76*0.5)/$B85","v":0.42741908818673624},{"$f":"IF(ABS($L$76-SUM($D85:L85))<ABS($L$76/$B85),$L$76-SUM($D85:L85),$L$76/$B85)","v":0.85483817637347248},{"$f":"L$50-SUM(D85:M85)","v":20.269529094689648},{"$f":"IF(O86-1<0,0,O86-1)","v":48.5},0.41792843494205462,{"$f":"IF($O85=0,0,IF(ABS($N85-SUM($P85:P85))<ABS($N85/$O85),$N85-SUM($P85:P85),$N85/$O85))","v":0.41792843494205462},{"$f":"IF($O85=0,0,IF(ABS($N85-SUM($P85:Q85))<ABS($N85/$O85),$N85-SUM($P85:Q85),$N85/$O85))","v":0.41792843494205462},{"$f":"IF($O85=0,0,IF(ABS($N85-SUM($P85:R85))<ABS($N85/$O85),$N85-SUM($P85:R85),$N85/$O85))","v":0.41792843494205462},{"$f":"IF($O85=0,0,IF(ABS($N85-SUM($P85:S85))<ABS($N85/$O85),$N85-SUM($P85:S85),$N85/$O85))","v":0.41792843494205462}]
[null,50,{"$f":"M75","v":2012},null,null,null,null,null,null,null,null,null,{"$f":"($M$76*0.5)/$B86","v":0.418677749342871},{"$f":"M$50-SUM(D86:M86)","v":28.55477027065713},{"$f":"B77-0.5","v":49.5},0.57686404587186124,{"$f":"IF($O86=0,0,IF(ABS($N86-SUM($P86:P86))<ABS($N86/$O86),$N86-SUM($P86:P86),$N86/$O86))","v":0.57686404587186124},{"$f":"IF($O86=0,0,IF(ABS($N86-SUM($P86:Q86))<ABS($N86/$O86),$N86-SUM($P86:Q86),$N86/$O86))","v":0.57686404587186124},{"$f":"IF($O86=0,0,IF(ABS($N86-SUM($P86:R86))<ABS($N86/$O86),$N86-SUM($P86:R86),$N86/$O86))","v":0.57686404587186124},{"$f":"IF($O86=0,0,IF(ABS($N86-SUM($P86:S86))<ABS($N86/$O86),$N86-SUM($P86:S86),$N86/$O86))","v":0.57686404587186124}]
["SL Depreciation",null,null,{"$f":"SUM(D77:D86)","v":0.11077641380187721},0.4210133154039078,0.87390841938219044,1.4204876527537902,2.5830221137135969,3.8218847089886654,4.6104269281058388,5.5237009318772943,6.445324556227046,7.2914213937566528,231.2047492664185,null,{"$f":"SUM(P77:P86)","v":5.1520463550817812},5.1520463550817812,5.1520463550817812,5.1520463550817812,5.1520463550817812]
["Actual WDV","Check",{"$f":"ABS(N88)","v":5.6843418860808015E-14},{"$f":"D76-D87","v":10.966864966385844},{"$f":"D88+E76-E87","v":30.491900430997273},{"$f":"E88+F76-F87","v":54.961453629428007},{"$f":"F88+G76-G87","v":82.85542769602128},{"$f":"G88+H$50-H87","v":171.92759229875546},{"$f":"H88+I$50-I87","v":191.26905869501269},183.0319379344744,194.41626083715227,209.52272264017509,231.20474926641845,{"$f":"ABS(N87-M88)","v":5.6843418860808015E-14},null,{"$f":"N87-P87","v":226.05270291133672},{"$f":"P88-Q87","v":220.90065655625494},{"$f":"Q88-R87","v":215.74861020117316},210.59656384609139,205.44451749100961]
[]
[{"$f":"A$66","v":"Services"},null,null,{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"$P90","v":2013},{"$f":"$P90","v":2013},{"$f":"P$17","v":2013},2014,2015,2016,2017]
["Decision Net Capex","Eco Life","Year",{"$f":"D$37","v":11.961846753530686},{"$f":"E$37","v":5.4384788064743139},5.6573925722145795,6.5438612257488007,9.0424865810328274,0,0,0,0,0,"OAV","Rem Life"]
[null,{"$f":"$B$66","v":50},{"$f":"D90","v":2003},{"$f":"($D$91*0.5)/$B92","v":0.11961846753530686},{"$f":"IF(ABS($D$91-SUM($D92:D92))<ABS($D$91/$B92),$D$91-SUM($D92:D92),$D$91/$B92)","v":0.23923693507061372},{"$f":"IF(ABS($D$91-SUM($D92:E92))<ABS($D$91/$B92),$D$91-SUM($D92:E92),$D$91/$B92)","v":0.23923693507061372},{"$f":"IF(ABS($D$91-SUM($D92:F92))<ABS($D$91/$B92),$D$91-SUM($D92:F92),$D$91/$B92)","v":0.23923693507061372},{"$f":"IF(ABS($D$91-SUM($D92:G92))<ABS($D$91/$B92),$D$91-SUM($D92:G92),$D$91/$B92)","v":0.23923693507061372},{"$f":"IF(ABS($D$91-SUM($D92:H92))<ABS($D$91/$B92),$D$91-SUM($D92:H92),$D$91/$B92)","v":0.23923693507061372},{"$f":"IF(ABS($D$91-SUM($D92:I92))<ABS($D$91/$B92),$D$91-SUM($D92:I92),$D$91/$B92)","v":0.23923693507061372},{"$f":"IF(ABS($D$91-SUM($D92:J92))<ABS($D$91/$B92),$D$91-SUM($D92:J92),$D$91/$B92)","v":0.23923693507061372},{"$f":"IF(ABS($D$91-SUM($D92:K92))<ABS($D$91/$B92),$D$91-SUM($D92:K92),$D$91/$B92)","v":0.23923693507061372},{"$f":"IF(ABS($D$91-SUM($D92:L92))<ABS($D$91/$B92),$D$91-SUM($D92:L92),$D$91/$B92)","v":0.23923693507061372},{"$f":"D$51-SUM(D92:M92)","v":9.6890958703598553},{"$f":"IF(O93-1<0,0,O93-1)","v":40.5},{"$f":"IF(O92<1,N92,N92/O92)","v":0.23923693507061372},{"$f":"IF($O92=0,0,IF(ABS($N92-SUM($P92:P92))<ABS($N92/$O92),$N92-SUM($P92:P92),$N92/$O92))","v":0.23923693507061372},{"$f":"IF($O92=0,0,IF(ABS($N92-SUM($P92:Q92))<ABS($N92/$O92),$N92-SUM($P92:Q92),$N92/$O92))","v":0.23923693507061372},{"$f":"IF($O92=0,0,IF(ABS($N92-SUM($P92:R92))<ABS($N92/$O92),$N92-SUM($P92:R92),$N92/$O92))","v":0.23923693507061372},{"$f":"IF($O92=0,0,IF(ABS($N92-SUM($P92:S92))<ABS($N92/$O92),$N92-SUM($P92:S92),$N92/$O92))","v":0.23923693507061372}]
[null,{"$f":"B92","v":50},{"$f":"E90","v":2004},null,{"$f":"($E$91*0.5)/$B93","v":5.4384788064743138E-2},{"$f":"IF(ABS($E$91-SUM($D93:E93))<ABS($E$91/$B93),$E$91-SUM($D93:E93),$E$91/$B93)","v":0.10876957612948628},{"$f":"IF(ABS($E$91-SUM($D93:F93))<ABS($E$91/$B93),$E$91-SUM($D93:F93),$E$91/$B93)","v":0.10876957612948628},{"$f":"IF(ABS($E$91-SUM($D93:G93))<ABS($E$91/$B93),$E$91-SUM($D93:G93),$E$91/$B93)","v":0.10876957612948628},{"$f":"IF(ABS($E$91-SUM($D93:H93))<ABS($E$91/$B93),$E$91-SUM($D93:H93),$E$91/$B93)","v":0.10876957612948628},{"$f":"IF(ABS($E$91-SUM($D93:I93))<ABS($E$91/$B93),$E$91-SUM($D93:I93),$E$91/$B93)","v":0.10876957612948628},{"$f":"IF(ABS($E$91-SUM($D93:J93))<ABS($E$91/$B93),$E$91-SUM($D93:J93),$E$91/$B93)","v":0.10876957612948628},{"$f":"IF(ABS($E$91-SUM($D93:K93))<ABS($E$91/$B93),$E$91-SUM($D93:K93),$E$91/$B93)","v":0.10876957612948628},{"$f":"IF(ABS($E$91-SUM($D93:L93))<ABS($E$91/$B93),$E$91-SUM($D93:L93),$E$91/$B93)","v":0.10876957612948628},{"$f":"E$51-SUM(D93:M93)","v":4.513937409373681},41.5,{"$f":"IF(O93<1,N93,N93/O93)","v":0.10876957612948629},{"$f":"IF($O93=0,0,IF(ABS($N93-SUM($P93:P93))<ABS($N93/$O93),$N93-SUM($P93:P93),$N93/$O93))","v":0.10876957612948629},{"$f":"IF($O93=0,0,IF(ABS($N93-SUM($P93:Q93))<ABS($N93/$O93),$N93-SUM($P93:Q93),$N93/$O93))","v":0.10876957612948629},{"$f":"IF($O93=0,0,IF(ABS($N93-SUM($P93:R93))<ABS($N93/$O93),$N93-SUM($P93:R93),$N93/$O93))","v":0.10876957612948629},{"$f":"IF($O93=0,0,IF(ABS($N93-SUM($P93:S93))<ABS($N93/$O93),$N93-SUM($P93:S93),$N93/$O93))","v":0.10876957612948629}]
[null,50,{"$f":"F90","v":2005},null,null,{"$f":"($F$91*0.5)/$B94","v":5.6573925722145792E-2},{"$f":"IF(ABS($F$91-SUM($D94:F94))<ABS($F$91/$B94),$F$91-SUM($D94:F94),$F$91/$B94)","v":0.11314785144429158},{"$f":"IF(ABS($F$91-SUM($D94:G94))<ABS($F$91/$B94),$F$91-SUM($D94:G94),$F$91/$B94)","v":0.11314785144429158},{"$f":"IF(ABS($F$91-SUM($D94:H94))<ABS($F$91/$B94),$F$91-SUM($D94:H94),$F$91/$B94)","v":0.11314785144429158},{"$f":"IF(ABS($F$91-SUM($D94:I94))<ABS($F$91/$B94),$F$91-SUM($D94:I94),$F$91/$B94)","v":0.11314785144429158},{"$f":"IF(ABS($F$91-SUM($D94:J94))<ABS($F$91/$B94),$F$91-SUM($D94:J94),$F$91/$B94)","v":0.11314785144429158},{"$f":"IF(ABS($F$91-SUM($D94:K94))<ABS($F$91/$B94),$F$91-SUM($D94:K94),$F$91/$B94)","v":0.11314785144429158},{"$f":"IF(ABS($F$91-SUM($D94:L94))<ABS($F$91/$B94),$F$91-SUM($D94:L94),$F$91/$B94)","v":0.11314785144429158},{"$f":"F$51-SUM(D94:M94)","v":4.8087836863823927},42.5,0.1131478514442916,{"$f":"IF($O94=0,0,IF(ABS($N94-SUM($P94:P94))<ABS($N94/$O94),$N94-SUM($P94:P94),$N94/$O94))","v":0.1131478514442916},{"$f":"IF($O94=0,0,IF(ABS($N94-SUM($P94:Q94))<ABS($N94/$O94),$N94-SUM($P94:Q94),$N94/$O94))","v":0.1131478514442916},{"$f":"IF($O94=0,0,IF(ABS($N94-SUM($P94:R94))<ABS($N94/$O94),$N94-SUM($P94:R94),$N94/$O94))","v":0.1131478514442916},{"$f":"IF($O94=0,0,IF(ABS($N94-SUM($P94:S94))<ABS($N94/$O94),$N94-SUM($P94:S94),$N94/$O94))","v":0.1131478514442916}]
[null,50,{"$f":"G90","v":2006},null,null,null,{"$f":"($G$91*0.5)/$B95","v":6.543861225748801E-2},{"$f":"IF(ABS($G$91-SUM($D95:G95))<ABS($G$91/$B95),$G$91-SUM($D95:G95),$G$91/$B95)","v":0.13087722451497602},{"$f":"IF(ABS($G$91-SUM($D95:H95))<ABS($G$91/$B95),$G$91-SUM($D95:H95),$G$91/$B95)","v":0.13087722451497602},{"$f":"IF(ABS($G$91-SUM($D95:I95))<ABS($G$91/$B95),$G$91-SUM($D95:I95),$G$91/$B95)","v":0.13087722451497602},{"$f":"IF(ABS($G$91-SUM($D95:J95))<ABS($G$91/$B95),$G$91-SUM($D95:J95),$G$91/$B95)","v":0.13087722451497602},{"$f":"IF(ABS($G$91-SUM($D95:K95))<ABS($G$91/$B95),$G$91-SUM($D95:K95),$G$91/$B95)","v":0.13087722451497602},{"$f":"IF(ABS($G$91-SUM($D95:L95))<ABS($G$91/$B95),$G$91-SUM($D95:L95),$G$91/$B95)","v":0.13087722451497602},{"$f":"G$51-SUM(D95:M95)","v":5.693159266401457},43.5,0.13087722451497602,{"$f":"IF($O95=0,0,IF(ABS($N95-SUM($P95:P95))<ABS($N95/$O95),$N95-SUM($P95:P95),$N95/$O95))","v":0.13087722451497602},{"$f":"IF($O95=0,0,IF(ABS($N95-SUM($P95:Q95))<ABS($N95/$O95),$N95-SUM($P95:Q95),$N95/$O95))","v":0.13087722451497602},{"$f":"IF($O95=0,0,IF(ABS($N95-SUM($P95:R95))<ABS($N95/$O95),$N95-SUM($P95:R95),$N95/$O95))","v":0.13087722451497602},{"$f":"IF($O95=0,0,IF(ABS($N95-SUM($P95:S95))<ABS($N95/$O95),$N95-SUM($P95:S95),$N95/$O95))","v":0.13087722451497602}]
[null,50,{"$f":"H90","v":2007},null,null,null,null,{"$f":"($H$91*0.5)/$B96","v":9.042486581032827E-2},{"$f":"IF(ABS($H$91-SUM($D96:H96))<ABS($H$91/$B96),$H$91-SUM($D96:H96),$H$91/$B96)","v":0.18084973162065654},{"$f":"IF(ABS($H$91-SUM($D96:I96))<ABS($H$91/$B96),$H$91-SUM($D96:I96),$H$91/$B96)","v":0.18084973162065654},{"$f":"IF(ABS($H$91-SUM($D96:J96))<ABS($H$91/$B96),$H$91-SUM($D96:J96),$H$91/$B96)","v":0.18084973162065654},{"$f":"IF(ABS($H$91-SUM($D96:K96))<ABS($H$91/$B96),$H$91-SUM($D96:K96),$H$91/$B96)","v":0.18084973162065654},{"$f":"IF(ABS($H$91-SUM($D96:L96))<ABS($H$91/$B96),$H$91-SUM($D96:L96),$H$91/$B96)","v":0.18084973162065654},{"$f":"H$51-SUM(D96:M96)","v":4.0255307150073918},44.5,9.0461364382188575E-2,{"$f":"IF($O96=0,0,IF(ABS($N96-SUM($P96:P96))<ABS($N96/$O96),$N96-SUM($P96:P96),$N96/$O96))","v":9.0461364382188575E-2},{"$f":"IF($O96=0,0,IF(ABS($N96-SUM($P96:Q96))<ABS($N96/$O96),$N96-SUM($P96:Q96),$N96/$O96))","v":9.0461364382188575E-2},{"$f":"IF($O96=0,0,IF(ABS($N96-SUM($P96:R96))<ABS($N96/$O96),$N96-SUM($P96:R96),$N96/$O96))","v":9.0461364382188575E-2},{"$f":"IF($O96=0,0,IF(ABS($N96-SUM($P96:S96))<ABS($N96/$O96),$N96-SUM($P96:S96),$N96/$O96))","v":9.0461364382188575E-2}]
[null,50,{"$f":"I90","v":2008},null,null,null,null,null,{"$f":"($I$91*0.5)/$B97","v":0},{"$f":"IF(ABS($I$91-SUM($D97:I97))<ABS($I$91/$B97),$I$91-SUM($D97:I97),$I$91/$B97)","v":0},{"$f":"IF(ABS($I$91-SUM($D97:J97))<ABS($I$91/$B97),$I$91-SUM($D97:J97),$I$91/$B97)","v":0},{"$f":"IF(ABS($I$91-SUM($D97:K97))<ABS($I$91/$B97),$I$91-SUM($D97:K97),$I$91/$B97)","v":0},{"$f":"IF(ABS($I$91-SUM($D97:L97))<ABS($I$91/$B97),$I$91-SUM($D97:L97),$I$91/$B97)","v":0},{"$f":"I$51-SUM(D97:M97)","v":8.6601529322950821},45.5,0.19033303147901279,{"$f":"IF($O97=0,0,IF(ABS($N97-SUM($P97:P97))<ABS($N97/$O97),$N97-SUM($P97:P97),$N97/$O97))","v":0.19033303147901279},{"$f":"IF($O97=0,0,IF(ABS($N97-SUM($P97:Q97))<ABS($N97/$O97),$N97-SUM($P97:Q97),$N97/$O97))","v":0.19033303147901279},{"$f":"IF($O97=0,0,IF(ABS($N97-SUM($P97:R97))<ABS($N97/$O97),$N97-SUM($P97:R97),$N97/$O97))","v":0.19033303147901279},{"$f":"IF($O97=0,0,IF(ABS($N97-SUM($P97:S97))<ABS($N97/$O97),$N97-SUM($P97:S97),$N97/$O97))","v":0.19033303147901279}]
[null,50,{"$f":"J90","v":2009},null,null,null,null,null,null,{"$f":"($J$91*0.5)/$B98","v":0},{"$f":"IF(ABS($J$91-SUM($D98:J98))<ABS($J$91/$B98),$J$91-SUM($D98:J98),$J$91/$B98)","v":0},{"$f":"IF(ABS($J$91-SUM($D98:K98))<ABS($J$91/$B98),$J$91-SUM($D98:K98),$J$91/$B98)","v":0},{"$f":"IF(ABS($J$91-SUM($D98:L98))<ABS($J$91/$B98),$J$91-SUM($D98:L98),$J$91/$B98)","v":0},{"$f":"J$51-SUM(D98:M98)","v":10.10768776689369},46.5,0.21736962939556323,{"$f":"IF($O98=0,0,IF(ABS($N98-SUM($P98:P98))<ABS($N98/$O98),$N98-SUM($P98:P98),$N98/$O98))","v":0.21736962939556323},{"$f":"IF($O98=0,0,IF(ABS($N98-SUM($P98:Q98))<ABS($N98/$O98),$N98-SUM($P98:Q98),$N98/$O98))","v":0.21736962939556323},{"$f":"IF($O98=0,0,IF(ABS($N98-SUM($P98:R98))<ABS($N98/$O98),$N98-SUM($P98:R98),$N98/$O98))","v":0.21736962939556323},{"$f":"IF($O98=0,0,IF(ABS($N98-SUM($P98:S98))<ABS($N98/$O98),$N98-SUM($P98:S98),$N98/$O98))","v":0.21736962939556323}]
[null,50,{"$f":"K90","v":2010},null,null,null,null,null,null,null,{"$f":"($K$91*0.5)/$B99","v":0},{"$f":"IF(ABS($K$91-SUM($D99:K99))<ABS($K$91/$B99),$K$91-SUM($D99:K99),$K$91/$B99)","v":0},{"$f":"IF(ABS($K$91-SUM($D99:L99))<ABS($K$91/$B99),$K$91-SUM($D99:L99),$K$91/$B99)","v":0},{"$f":"K$51-SUM(D99:M99)","v":9.7914370498576595},47.5,0.20613551683910863,{"$f":"IF($O99=0,0,IF(ABS($N99-SUM($P99:P99))<ABS($N99/$O99),$N99-SUM($P99:P99),$N99/$O99))","v":0.20613551683910863},{"$f":"IF($O99=0,0,IF(ABS($N99-SUM($P99:Q99))<ABS($N99/$O99),$N99-SUM($P99:Q99),$N99/$O99))","v":0.20613551683910863},{"$f":"IF($O99=0,0,IF(ABS($N99-SUM($P99:R99))<ABS($N99/$O99),$N99-SUM($P99:R99),$N99/$O99))","v":0.20613551683910863},{"$f":"IF($O99=0,0,IF(ABS($N99-SUM($P99:S99))<ABS($N99/$O99),$N99-SUM($P99:S99),$N99/$O99))","v":0.20613551683910863}]
[null,50,{"$f":"L90","v":2011},null,null,null,null,null,null,null,null,{"$f":"($L$91*0.5)/$B100","v":0},{"$f":"IF(ABS($L$91-SUM($D100:L100))<ABS($L$91/$B100),$L$91-SUM($D100:L100),$L$91/$B100)","v":0},{"$f":"L$51-SUM(D100:M100)","v":10.624455164454703},{"$f":"IF(O101-1<0,0,O101-1)","v":48.5},0.21906093122587017,{"$f":"IF($O100=0,0,IF(ABS($N100-SUM($P100:P100))<ABS($N100/$O100),$N100-SUM($P100:P100),$N100/$O100))","v":0.21906093122587017},{"$f":"IF($O100=0,0,IF(ABS($N100-SUM($P100:Q100))<ABS($N100/$O100),$N100-SUM($P100:Q100),$N100/$O100))","v":0.21906093122587017},{"$f":"IF($O100=0,0,IF(ABS($N100-SUM($P100:R100))<ABS($N100/$O100),$N100-SUM($P100:R100),$N100/$O100))","v":0.21906093122587017},{"$f":"IF($O100=0,0,IF(ABS($N100-SUM($P100:S100))<ABS($N100/$O100),$N100-SUM($P100:S100),$N100/$O100))","v":0.21906093122587017}]
[null,50,{"$f":"M90","v":2012},null,null,null,null,null,null,null,null,null,{"$f":"($M$91*0.5)/$B101","v":0},{"$f":"M$51-SUM(D101:M101)","v":11.286695009999981},{"$f":"B92-0.5","v":49.5},0.22801404060606023,{"$f":"IF($O101=0,0,IF(ABS($N101-SUM($P101:P101))<ABS($N101/$O101),$N101-SUM($P101:P101),$N101/$O101))","v":0.22801404060606023},{"$f":"IF($O101=0,0,IF(ABS($N101-SUM($P101:Q101))<ABS($N101/$O101),$N101-SUM($P101:Q101),$N101/$O101))","v":0.22801404060606023},{"$f":"IF($O101=0,0,IF(ABS($N101-SUM($P101:R101))<ABS($N101/$O101),$N101-SUM($P101:R101),$N101/$O101))","v":0.22801404060606023},{"$f":"IF($O101=0,0,IF(ABS($N101-SUM($P101:S101))<ABS($N101/$O101),$N101-SUM($P101:S101),$N101/$O101))","v":0.22801404060606023}]
["SL Depreciation",null,null,{"$f":"SUM(D92:D101)","v":0.11961846753530686},0.29362172313535684,0.40458043692224582,0.52659297490187962,0.68245645296969581,0.77288131878002408,0.77288131878002408,0.77288131878002408,0.77288131878002408,0.77288131878002408,79.200934871025908,null,{"$f":"SUM(P92:P101)","v":1.7434061010871711},1.7434061010871711,1.7434061010871711,1.7434061010871711,1.7434061010871711]
["Actual WDV","Check",{"$f":"ABS(N103)","v":1.4210854715202004E-14},{"$f":"D91-D102","v":11.842228285995379},{"$f":"D103+E91-E102","v":16.987085369334338},{"$f":"E103+F91-F102","v":22.239897504626672},{"$f":"F103+G91-G102","v":28.257165755473594},{"$f":"G103+H$51-H102","v":32.594913541424901},{"$f":"H103+I$51-I102","v":40.482185154939963},49.81699160305363,58.835547334131263,68.687121179805942,79.200934871025893,{"$f":"ABS(N102-M103)","v":1.4210854715202004E-14},null,{"$f":"N102-P102","v":77.457528769938733},{"$f":"P103-Q102","v":75.714122668851559},{"$f":"Q103-R102","v":73.970716567764384},72.22731046667721,70.483904365590035]
[]
[]
[{"$f":"A$67","v":"CP"},null,null,{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"$P106","v":2013},{"$f":"$P106","v":2013},{"$f":"P$17","v":2013},2014,2015,2016,2017]
["Decision Net Capex","Eco Life","Year",{"$f":"D$38","v":7.9701746555956687E-2},{"$f":"E$38","v":9.9187621393384925E-2},7.90544484181568E-2,9.1441654989134008E-2,0.12635658209455106,0,0,0,0,0,"OAV","Rem Life"]
[null,{"$f":"$B$67","v":50},{"$f":"D106","v":2003},{"$f":"($D$107*0.5)/$B108","v":7.9701746555956683E-4},{"$f":"IF(ABS($D$107-SUM($D108:D108))<ABS($D$107/$B108),$D$107-SUM($D108:D108),$D$107/$B108)","v":1.5940349311191337E-3},{"$f":"IF(ABS($D$107-SUM($D108:E108))<ABS($D$107/$B108),$D$107-SUM($D108:E108),$D$107/$B108)","v":1.5940349311191337E-3},{"$f":"IF(ABS($D$107-SUM($D108:F108))<ABS($D$107/$B108),$D$107-SUM($D108:F108),$D$107/$B108)","v":1.5940349311191337E-3},{"$f":"IF(ABS($D$107-SUM($D108:G108))<ABS($D$107/$B108),$D$107-SUM($D108:G108),$D$107/$B108)","v":1.5940349311191337E-3},{"$f":"IF(ABS($D$107-SUM($D108:H108))<ABS($D$107/$B108),$D$107-SUM($D108:H108),$D$107/$B108)","v":1.5940349311191337E-3},{"$f":"IF(ABS($D$107-SUM($D108:I108))<ABS($D$107/$B108),$D$107-SUM($D108:I108),$D$107/$B108)","v":1.5940349311191337E-3},{"$f":"IF(ABS($D$107-SUM($D108:J108))<ABS($D$107/$B108),$D$107-SUM($D108:J108),$D$107/$B108)","v":1.5940349311191337E-3},{"$f":"IF(ABS($D$107-SUM($D108:K108))<ABS($D$107/$B108),$D$107-SUM($D108:K108),$D$107/$B108)","v":1.5940349311191337E-3},{"$f":"IF(ABS($D$107-SUM($D108:L108))<ABS($D$107/$B108),$D$107-SUM($D108:L108),$D$107/$B108)","v":1.5940349311191337E-3},{"$f":"D$52-SUM(D108:M108)","v":6.4558414710324918E-2},{"$f":"IF(O109-1<0,0,O109-1)","v":40.5},{"$f":"IF(O108<1,N108,N108/O108)","v":1.5940349311191339E-3},{"$f":"IF($O108=0,0,IF(ABS($N108-SUM($P108:P108))<ABS($N108/$O108),$N108-SUM($P108:P108),$N108/$O108))","v":1.5940349311191339E-3},{"$f":"IF($O108=0,0,IF(ABS($N108-SUM($P108:Q108))<ABS($N108/$O108),$N108-SUM($P108:Q108),$N108/$O108))","v":1.5940349311191339E-3},{"$f":"IF($O108=0,0,IF(ABS($N108-SUM($P108:R108))<ABS($N108/$O108),$N108-SUM($P108:R108),$N108/$O108))","v":1.5940349311191339E-3},{"$f":"IF($O108=0,0,IF(ABS($N108-SUM($P108:S108))<ABS($N108/$O108),$N108-SUM($P108:S108),$N108/$O108))","v":1.5940349311191339E-3}]
[null,{"$f":"B108","v":50},{"$f":"E106","v":2004},null,{"$f":"($E$107*0.5)/$B109","v":9.9187621393384919E-4},{"$f":"IF(ABS($E$107-SUM($D109:E109))<ABS($E$107/$B109),$E$107-SUM($D109:E109),$E$107/$B109)","v":1.9837524278676984E-3},{"$f":"IF(ABS($E$107-SUM($D109:F109))<ABS($E$107/$B109),$E$107-SUM($D109:F109),$E$107/$B109)","v":1.9837524278676984E-3},{"$f":"IF(ABS($E$107-SUM($D109:G109))<ABS($E$107/$B109),$E$107-SUM($D109:G109),$E$107/$B109)","v":1.9837524278676984E-3},{"$f":"IF(ABS($E$107-SUM($D109:H109))<ABS($E$107/$B109),$E$107-SUM($D109:H109),$E$107/$B109)","v":1.9837524278676984E-3},{"$f":"IF(ABS($E$107-SUM($D109:I109))<ABS($E$107/$B109),$E$107-SUM($D109:I109),$E$107/$B109)","v":1.9837524278676984E-3},{"$f":"IF(ABS($E$107-SUM($D109:J109))<ABS($E$107/$B109),$E$107-SUM($D109:J109),$E$107/$B109)","v":1.9837524278676984E-3},{"$f":"IF(ABS($E$107-SUM($D109:K109))<ABS($E$107/$B109),$E$107-SUM($D109:K109),$E$107/$B109)","v":1.9837524278676984E-3},{"$f":"IF(ABS($E$107-SUM($D109:L109))<ABS($E$107/$B109),$E$107-SUM($D109:L109),$E$107/$B109)","v":1.9837524278676984E-3},{"$f":"E$52-SUM(D109:M109)","v":8.2325725756509482E-2},41.5,{"$f":"IF(O109<1,N109,N109/O109)","v":1.9837524278676984E-3},{"$f":"IF($O109=0,0,IF(ABS($N109-SUM($P109:P109))<ABS($N109/$O109),$N109-SUM($P109:P109),$N109/$O109))","v":1.9837524278676984E-3},{"$f":"IF($O109=0,0,IF(ABS($N109-SUM($P109:Q109))<ABS($N109/$O109),$N109-SUM($P109:Q109),$N109/$O109))","v":1.9837524278676984E-3},{"$f":"IF($O109=0,0,IF(ABS($N109-SUM($P109:R109))<ABS($N109/$O109),$N109-SUM($P109:R109),$N109/$O109))","v":1.9837524278676984E-3},{"$f":"IF($O109=0,0,IF(ABS($N109-SUM($P109:S109))<ABS($N109/$O109),$N109-SUM($P109:S109),$N109/$O109))","v":1.9837524278676984E-3}]
[null,50,{"$f":"F106","v":2005},null,null,{"$f":"($F$107*0.5)/$B110","v":7.9054448418156801E-4},{"$f":"IF(ABS($F$107-SUM($D110:F110))<ABS($F$107/$B110),$F$107-SUM($D110:F110),$F$107/$B110)","v":1.581088968363136E-3},{"$f":"IF(ABS($F$107-SUM($D110:G110))<ABS($F$107/$B110),$F$107-SUM($D110:G110),$F$107/$B110)","v":1.581088968363136E-3},{"$f":"IF(ABS($F$107-SUM($D110:H110))<ABS($F$107/$B110),$F$107-SUM($D110:H110),$F$107/$B110)","v":1.581088968363136E-3},{"$f":"IF(ABS($F$107-SUM($D110:I110))<ABS($F$107/$B110),$F$107-SUM($D110:I110),$F$107/$B110)","v":1.581088968363136E-3},{"$f":"IF(ABS($F$107-SUM($D110:J110))<ABS($F$107/$B110),$F$107-SUM($D110:J110),$F$107/$B110)","v":1.581088968363136E-3},{"$f":"IF(ABS($F$107-SUM($D110:K110))<ABS($F$107/$B110),$F$107-SUM($D110:K110),$F$107/$B110)","v":1.581088968363136E-3},{"$f":"IF(ABS($F$107-SUM($D110:L110))<ABS($F$107/$B110),$F$107-SUM($D110:L110),$F$107/$B110)","v":1.581088968363136E-3},{"$f":"F$52-SUM(D110:M110)","v":6.7196281155433274E-2},42.5,1.5810889683631358E-3,{"$f":"IF($O110=0,0,IF(ABS($N110-SUM($P110:P110))<ABS($N110/$O110),$N110-SUM($P110:P110),$N110/$O110))","v":1.5810889683631358E-3},{"$f":"IF($O110=0,0,IF(ABS($N110-SUM($P110:Q110))<ABS($N110/$O110),$N110-SUM($P110:Q110),$N110/$O110))","v":1.5810889683631358E-3},{"$f":"IF($O110=0,0,IF(ABS($N110-SUM($P110:R110))<ABS($N110/$O110),$N110-SUM($P110:R110),$N110/$O110))","v":1.5810889683631358E-3},{"$f":"IF($O110=0,0,IF(ABS($N110-SUM($P110:S110))<ABS($N110/$O110),$N110-SUM($P110:S110),$N110/$O110))","v":1.5810889683631358E-3}]
[null,50,{"$f":"G106","v":2006},null,null,null,{"$f":"($G$107*0.5)/$B111","v":9.1441654989134007E-4},{"$f":"IF(ABS($G$107-SUM($D111:G111))<ABS($G$107/$B111),$G$107-SUM($D111:G111),$G$107/$B111)","v":1.8288330997826801E-3},{"$f":"IF(ABS($G$107-SUM($D111:H111))<ABS($G$107/$B111),$G$107-SUM($D111:H111),$G$107/$B111)","v":1.8288330997826801E-3},{"$f":"IF(ABS($G$107-SUM($D111:I111))<ABS($G$107/$B111),$G$107-SUM($D111:I111),$G$107/$B111)","v":1.8288330997826801E-3},{"$f":"IF(ABS($G$107-SUM($D111:J111))<ABS($G$107/$B111),$G$107-SUM($D111:J111),$G$107/$B111)","v":1.8288330997826801E-3},{"$f":"IF(ABS($G$107-SUM($D111:K111))<ABS($G$107/$B111),$G$107-SUM($D111:K111),$G$107/$B111)","v":1.8288330997826801E-3},{"$f":"IF(ABS($G$107-SUM($D111:L111))<ABS($G$107/$B111),$G$107-SUM($D111:L111),$G$107/$B111)","v":1.8288330997826801E-3},{"$f":"G$52-SUM(D111:M111)","v":7.9554239840546589E-2},43.5,1.8288330997826801E-3,{"$f":"IF($O111=0,0,IF(ABS($N111-SUM($P111:P111))<ABS($N111/$O111),$N111-SUM($P111:P111),$N111/$O111))","v":1.8288330997826801E-3},{"$f":"IF($O111=0,0,IF(ABS($N111-SUM($P111:Q111))<ABS($N111/$O111),$N111-SUM($P111:Q111),$N111/$O111))","v":1.8288330997826801E-3},{"$f":"IF($O111=0,0,IF(ABS($N111-SUM($P111:R111))<ABS($N111/$O111),$N111-SUM($P111:R111),$N111/$O111))","v":1.8288330997826801E-3},{"$f":"IF($O111=0,0,IF(ABS($N111-SUM($P111:S111))<ABS($N111/$O111),$N111-SUM($P111:S111),$N111/$O111))","v":1.8288330997826801E-3}]
[null,50,{"$f":"H106","v":2007},null,null,null,null,{"$f":"($H$107*0.5)/$B112","v":1.2635658209455105E-3},{"$f":"IF(ABS($H$107-SUM($D112:H112))<ABS($H$107/$B112),$H$107-SUM($D112:H112),$H$107/$B112)","v":2.527131641891021E-3},{"$f":"IF(ABS($H$107-SUM($D112:I112))<ABS($H$107/$B112),$H$107-SUM($D112:I112),$H$107/$B112)","v":2.527131641891021E-3},{"$f":"IF(ABS($H$107-SUM($D112:J112))<ABS($H$107/$B112),$H$107-SUM($D112:J112),$H$107/$B112)","v":2.527131641891021E-3},{"$f":"IF(ABS($H$107-SUM($D112:K112))<ABS($H$107/$B112),$H$107-SUM($D112:K112),$H$107/$B112)","v":2.527131641891021E-3},{"$f":"IF(ABS($H$107-SUM($D112:L112))<ABS($H$107/$B112),$H$107-SUM($D112:L112),$H$107/$B112)","v":2.527131641891021E-3},{"$f":"H$52-SUM(D112:M112)","v":4.7168213349175495E-2},44.5,1.0599598505432696E-3,{"$f":"IF($O112=0,0,IF(ABS($N112-SUM($P112:P112))<ABS($N112/$O112),$N112-SUM($P112:P112),$N112/$O112))","v":1.0599598505432696E-3},{"$f":"IF($O112=0,0,IF(ABS($N112-SUM($P112:Q112))<ABS($N112/$O112),$N112-SUM($P112:Q112),$N112/$O112))","v":1.0599598505432696E-3},{"$f":"IF($O112=0,0,IF(ABS($N112-SUM($P112:R112))<ABS($N112/$O112),$N112-SUM($P112:R112),$N112/$O112))","v":1.0599598505432696E-3},{"$f":"IF($O112=0,0,IF(ABS($N112-SUM($P112:S112))<ABS($N112/$O112),$N112-SUM($P112:S112),$N112/$O112))","v":1.0599598505432696E-3}]
[null,50,{"$f":"I106","v":2008},null,null,null,null,null,{"$f":"($I$107*0.5)/$B113","v":0},{"$f":"IF(ABS($I$107-SUM($D113:I113))<ABS($I$107/$B113),$I$107-SUM($D113:I113),$I$107/$B113)","v":0},{"$f":"IF(ABS($I$107-SUM($D113:J113))<ABS($I$107/$B113),$I$107-SUM($D113:J113),$I$107/$B113)","v":0},{"$f":"IF(ABS($I$107-SUM($D113:K113))<ABS($I$107/$B113),$I$107-SUM($D113:K113),$I$107/$B113)","v":0},{"$f":"IF(ABS($I$107-SUM($D113:L113))<ABS($I$107/$B113),$I$107-SUM($D113:L113),$I$107/$B113)","v":0},{"$f":"I$52-SUM(D113:M113)","v":0.11949516147540981},45.5,2.6262672851738418E-3,{"$f":"IF($O113=0,0,IF(ABS($N113-SUM($P113:P113))<ABS($N113/$O113),$N113-SUM($P113:P113),$N113/$O113))","v":2.6262672851738418E-3},{"$f":"IF($O113=0,0,IF(ABS($N113-SUM($P113:Q113))<ABS($N113/$O113),$N113-SUM($P113:Q113),$N113/$O113))","v":2.6262672851738418E-3},{"$f":"IF($O113=0,0,IF(ABS($N113-SUM($P113:R113))<ABS($N113/$O113),$N113-SUM($P113:R113),$N113/$O113))","v":2.6262672851738418E-3},{"$f":"IF($O113=0,0,IF(ABS($N113-SUM($P113:S113))<ABS($N113/$O113),$N113-SUM($P113:S113),$N113/$O113))","v":2.6262672851738418E-3}]
[null,50,{"$f":"J106","v":2009},null,null,null,null,null,null,{"$f":"($J$107*0.5)/$B114","v":0},{"$f":"IF(ABS($J$107-SUM($D114:J114))<ABS($J$107/$B114),$J$107-SUM($D114:J114),$J$107/$B114)","v":0},{"$f":"IF(ABS($J$107-SUM($D114:K114))<ABS($J$107/$B114),$J$107-SUM($D114:K114),$J$107/$B114)","v":0},{"$f":"IF(ABS($J$107-SUM($D114:L114))<ABS($J$107/$B114),$J$107-SUM($D114:L114),$J$107/$B114)","v":0},{"$f":"J$52-SUM(D114:M114)","v":0.18500591059459456},46.5,3.9786217332170876E-3,{"$f":"IF($O114=0,0,IF(ABS($N114-SUM($P114:P114))<ABS($N114/$O114),$N114-SUM($P114:P114),$N114/$O114))","v":3.9786217332170876E-3},{"$f":"IF($O114=0,0,IF(ABS($N114-SUM($P114:Q114))<ABS($N114/$O114),$N114-SUM($P114:Q114),$N114/$O114))","v":3.9786217332170876E-3},{"$f":"IF($O114=0,0,IF(ABS($N114-SUM($P114:R114))<ABS($N114/$O114),$N114-SUM($P114:R114),$N114/$O114))","v":3.9786217332170876E-3},{"$f":"IF($O114=0,0,IF(ABS($N114-SUM($P114:S114))<ABS($N114/$O114),$N114-SUM($P114:S114),$N114/$O114))","v":3.9786217332170876E-3}]
[null,50,{"$f":"K106","v":2010},null,null,null,null,null,null,null,{"$f":"($K$107*0.5)/$B115","v":0},{"$f":"IF(ABS($K$107-SUM($D115:K115))<ABS($K$107/$B115),$K$107-SUM($D115:K115),$K$107/$B115)","v":0},{"$f":"IF(ABS($K$107-SUM($D115:L115))<ABS($K$107/$B115),$K$107-SUM($D115:L115),$K$107/$B115)","v":0},{"$f":"K$52-SUM(D115:M115)","v":6.6423701245551581E-2},47.5,1.3983937104326649E-3,{"$f":"IF($O115=0,0,IF(ABS($N115-SUM($P115:P115))<ABS($N115/$O115),$N115-SUM($P115:P115),$N115/$O115))","v":1.3983937104326649E-3},{"$f":"IF($O115=0,0,IF(ABS($N115-SUM($P115:Q115))<ABS($N115/$O115),$N115-SUM($P115:Q115),$N115/$O115))","v":1.3983937104326649E-3},{"$f":"IF($O115=0,0,IF(ABS($N115-SUM($P115:R115))<ABS($N115/$O115),$N115-SUM($P115:R115),$N115/$O115))","v":1.3983937104326649E-3},{"$f":"IF($O115=0,0,IF(ABS($N115-SUM($P115:S115))<ABS($N115/$O115),$N115-SUM($P115:S115),$N115/$O115))","v":1.3983937104326649E-3}]
[null,50,{"$f":"L106","v":2011},null,null,null,null,null,null,null,null,{"$f":"($L$107*0.5)/$B116","v":0},{"$f":"IF(ABS($L$107-SUM($D116:L116))<ABS($L$107/$B116),$L$107-SUM($D116:L116),$L$107/$B116)","v":0},{"$f":"L$52-SUM(D116:M116)","v":0.12753652625504905},{"$f":"IF(O117-1<0,0,O117-1)","v":48.5},2.6296190980422485E-3,{"$f":"IF($O116=0,0,IF(ABS($N116-SUM($P116:P116))<ABS($N116/$O116),$N116-SUM($P116:P116),$N116/$O116))","v":2.6296190980422485E-3},{"$f":"IF($O116=0,0,IF(ABS($N116-SUM($P116:Q116))<ABS($N116/$O116),$N116-SUM($P116:Q116),$N116/$O116))","v":2.6296190980422485E-3},{"$f":"IF($O116=0,0,IF(ABS($N116-SUM($P116:R116))<ABS($N116/$O116),$N116-SUM($P116:R116),$N116/$O116))","v":2.6296190980422485E-3},{"$f":"IF($O116=0,0,IF(ABS($N116-SUM($P116:S116))<ABS($N116/$O116),$N116-SUM($P116:S116),$N116/$O116))","v":2.6296190980422485E-3}]
[null,50,{"$f":"M106","v":2012},null,null,null,null,null,null,null,null,null,{"$f":"($M$107*0.5)/$B117","v":0},{"$f":"M$52-SUM(D117:M117)","v":4.6795240000000009E-2},{"$f":"B108-0.5","v":49.5},9.4535838383838402E-4,{"$f":"IF($O117=0,0,IF(ABS($N117-SUM($P117:P117))<ABS($N117/$O117),$N117-SUM($P117:P117),$N117/$O117))","v":9.4535838383838402E-4},{"$f":"IF($O117=0,0,IF(ABS($N117-SUM($P117:Q117))<ABS($N117/$O117),$N117-SUM($P117:Q117),$N117/$O117))","v":9.4535838383838402E-4},{"$f":"IF($O117=0,0,IF(ABS($N117-SUM($P117:R117))<ABS($N117/$O117),$N117-SUM($P117:R117),$N117/$O117))","v":9.4535838383838402E-4},{"$f":"IF($O117=0,0,IF(ABS($N117-SUM($P117:S117))<ABS($N117/$O117),$N117-SUM($P117:S117),$N117/$O117))","v":9.4535838383838402E-4}]
["SL Depreciation",null,null,{"$f":"SUM(D108:D117)","v":7.9701746555956683E-4},2.5859111450529828E-3,4.3683318431684002E-3,6.0732928772413083E-3,8.2512752480781593E-3,9.51484106902367E-3,9.51484106902367E-3,9.51484106902367E-3,9.51484106902367E-3,9.51484106902367E-3,0.88605941438259472,null,{"$f":"SUM(P108:P117)","v":1.9625929488380142E-2},1.9625929488380142E-2,1.9625929488380142E-2,1.9625929488380142E-2,1.9625929488380142E-2]
["Actual WDV","Check",{"$f":"ABS(N119)","v":1.1102230246251565E-16},{"$f":"D107-D118","v":7.8904729090397127E-2},{"$f":"D119+E107-E118","v":0.17550643933872906},{"$f":"E119+F107-F118","v":0.25019255591371742},{"$f":"F119+G107-G118","v":0.33556091802561011},{"$f":"G119+H$52-H118","v":0.38837708015710803},{"$f":"H119+I$52-I118","v":0.4983574005634942},0.67384847008906512,0.73075733026559309,0.84877901545161849,0.88605941438259483,{"$f":"ABS(N118-M119)","v":1.1102230246251565E-16},null,{"$f":"N118-P118","v":0.86643348489421457},{"$f":"P119-Q118","v":0.84680755540583441},{"$f":"Q119-R118","v":0.82718162591745426},0.8075556964290741,0.78792976694069394]
[]
[{"$f":"A$68","v":"Supply Regs / Valve Stations"},null,null,{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"$P121","v":2013},{"$f":"$P121","v":2013},{"$f":"P$17","v":2013},2014,2015,2016,2017]
["Decision Net Capex","Eco Life","Year",{"$f":"D$39","v":1.7391498683610109},{"$f":"E$39","v":2.5890222730471502},1.2268899491059146,1.4191338967082376,1.9609980674986991,0,0,0,0,0,"OAV","Rem Life"]
[null,{"$f":"$B$68","v":50},{"$f":"D121","v":2003},{"$f":"($D$122*0.5)/$B123","v":1.7391498683610108E-2},{"$f":"IF(ABS($D$122-SUM($D123:D123))<ABS($D$122/$B123),$D$122-SUM($D123:D123),$D$122/$B123)","v":3.4782997367220216E-2},{"$f":"IF(ABS($D$122-SUM($D123:E123))<ABS($D$122/$B123),$D$122-SUM($D123:E123),$D$122/$B123)","v":3.4782997367220216E-2},{"$f":"IF(ABS($D$122-SUM($D123:F123))<ABS($D$122/$B123),$D$122-SUM($D123:F123),$D$122/$B123)","v":3.4782997367220216E-2},{"$f":"IF(ABS($D$122-SUM($D123:G123))<ABS($D$122/$B123),$D$122-SUM($D123:G123),$D$122/$B123)","v":3.4782997367220216E-2},{"$f":"IF(ABS($D$122-SUM($D123:H123))<ABS($D$122/$B123),$D$122-SUM($D123:H123),$D$122/$B123)","v":3.4782997367220216E-2},{"$f":"IF(ABS($D$122-SUM($D123:I123))<ABS($D$122/$B123),$D$122-SUM($D123:I123),$D$122/$B123)","v":3.4782997367220216E-2},{"$f":"IF(ABS($D$122-SUM($D123:J123))<ABS($D$122/$B123),$D$122-SUM($D123:J123),$D$122/$B123)","v":3.4782997367220216E-2},{"$f":"IF(ABS($D$122-SUM($D123:K123))<ABS($D$122/$B123),$D$122-SUM($D123:K123),$D$122/$B123)","v":3.4782997367220216E-2},{"$f":"IF(ABS($D$122-SUM($D123:L123))<ABS($D$122/$B123),$D$122-SUM($D123:L123),$D$122/$B123)","v":3.4782997367220216E-2},{"$f":"D$53-SUM(D123:M123)","v":1.4087113933724189},{"$f":"IF(O124-1<0,0,O124-1)","v":40.5},{"$f":"IF(O123<1,N123,N123/O123)","v":3.4782997367220223E-2},{"$f":"IF($O123=0,0,IF(ABS($N123-SUM($P123:P123))<ABS($N123/$O123),$N123-SUM($P123:P123),$N123/$O123))","v":3.4782997367220223E-2},{"$f":"IF($O123=0,0,IF(ABS($N123-SUM($P123:Q123))<ABS($N123/$O123),$N123-SUM($P123:Q123),$N123/$O123))","v":3.4782997367220223E-2},{"$f":"IF($O123=0,0,IF(ABS($N123-SUM($P123:R123))<ABS($N123/$O123),$N123-SUM($P123:R123),$N123/$O123))","v":3.4782997367220223E-2},{"$f":"IF($O123=0,0,IF(ABS($N123-SUM($P123:S123))<ABS($N123/$O123),$N123-SUM($P123:S123),$N123/$O123))","v":3.4782997367220223E-2}]
[null,{"$f":"B123","v":50},{"$f":"E121","v":2004},null,{"$f":"($E$122*0.5)/$B124","v":2.58902227304715E-2},{"$f":"IF(ABS($E$122-SUM($D124:E124))<ABS($E$122/$B124),$E$122-SUM($D124:E124),$E$122/$B124)","v":5.1780445460943E-2},{"$f":"IF(ABS($E$122-SUM($D124:F124))<ABS($E$122/$B124),$E$122-SUM($D124:F124),$E$122/$B124)","v":5.1780445460943E-2},{"$f":"IF(ABS($E$122-SUM($D124:G124))<ABS($E$122/$B124),$E$122-SUM($D124:G124),$E$122/$B124)","v":5.1780445460943E-2},{"$f":"IF(ABS($E$122-SUM($D124:H124))<ABS($E$122/$B124),$E$122-SUM($D124:H124),$E$122/$B124)","v":5.1780445460943E-2},{"$f":"IF(ABS($E$122-SUM($D124:I124))<ABS($E$122/$B124),$E$122-SUM($D124:I124),$E$122/$B124)","v":5.1780445460943E-2},{"$f":"IF(ABS($E$122-SUM($D124:J124))<ABS($E$122/$B124),$E$122-SUM($D124:J124),$E$122/$B124)","v":5.1780445460943E-2},{"$f":"IF(ABS($E$122-SUM($D124:K124))<ABS($E$122/$B124),$E$122-SUM($D124:K124),$E$122/$B124)","v":5.1780445460943E-2},{"$f":"IF(ABS($E$122-SUM($D124:L124))<ABS($E$122/$B124),$E$122-SUM($D124:L124),$E$122/$B124)","v":5.1780445460943E-2},{"$f":"E$53-SUM(D124:M124)","v":2.1488884866291347},41.5,{"$f":"IF(O124<1,N124,N124/O124)","v":5.1780445460943007E-2},{"$f":"IF($O124=0,0,IF(ABS($N124-SUM($P124:P124))<ABS($N124/$O124),$N124-SUM($P124:P124),$N124/$O124))","v":5.1780445460943007E-2},{"$f":"IF($O124=0,0,IF(ABS($N124-SUM($P124:Q124))<ABS($N124/$O124),$N124-SUM($P124:Q124),$N124/$O124))","v":5.1780445460943007E-2},{"$f":"IF($O124=0,0,IF(ABS($N124-SUM($P124:R124))<ABS($N124/$O124),$N124-SUM($P124:R124),$N124/$O124))","v":5.1780445460943007E-2},{"$f":"IF($O124=0,0,IF(ABS($N124-SUM($P124:S124))<ABS($N124/$O124),$N124-SUM($P124:S124),$N124/$O124))","v":5.1780445460943007E-2}]
[null,50,{"$f":"F121","v":2005},null,null,{"$f":"($F$122*0.5)/$B125","v":1.2268899491059146E-2},{"$f":"IF(ABS($F$122-SUM($D125:F125))<ABS($F$122/$B125),$F$122-SUM($D125:F125),$F$122/$B125)","v":2.4537798982118292E-2},{"$f":"IF(ABS($F$122-SUM($D125:G125))<ABS($F$122/$B125),$F$122-SUM($D125:G125),$F$122/$B125)","v":2.4537798982118292E-2},{"$f":"IF(ABS($F$122-SUM($D125:H125))<ABS($F$122/$B125),$F$122-SUM($D125:H125),$F$122/$B125)","v":2.4537798982118292E-2},{"$f":"IF(ABS($F$122-SUM($D125:I125))<ABS($F$122/$B125),$F$122-SUM($D125:I125),$F$122/$B125)","v":2.4537798982118292E-2},{"$f":"IF(ABS($F$122-SUM($D125:J125))<ABS($F$122/$B125),$F$122-SUM($D125:J125),$F$122/$B125)","v":2.4537798982118292E-2},{"$f":"IF(ABS($F$122-SUM($D125:K125))<ABS($F$122/$B125),$F$122-SUM($D125:K125),$F$122/$B125)","v":2.4537798982118292E-2},{"$f":"IF(ABS($F$122-SUM($D125:L125))<ABS($F$122/$B125),$F$122-SUM($D125:L125),$F$122/$B125)","v":2.4537798982118292E-2},{"$f":"F$53-SUM(D125:M125)","v":1.0428564567400274},42.5,2.4537798982118292E-2,{"$f":"IF($O125=0,0,IF(ABS($N125-SUM($P125:P125))<ABS($N125/$O125),$N125-SUM($P125:P125),$N125/$O125))","v":2.4537798982118292E-2},{"$f":"IF($O125=0,0,IF(ABS($N125-SUM($P125:Q125))<ABS($N125/$O125),$N125-SUM($P125:Q125),$N125/$O125))","v":2.4537798982118292E-2},{"$f":"IF($O125=0,0,IF(ABS($N125-SUM($P125:R125))<ABS($N125/$O125),$N125-SUM($P125:R125),$N125/$O125))","v":2.4537798982118292E-2},{"$f":"IF($O125=0,0,IF(ABS($N125-SUM($P125:S125))<ABS($N125/$O125),$N125-SUM($P125:S125),$N125/$O125))","v":2.4537798982118292E-2}]
[null,50,{"$f":"G121","v":2006},null,null,null,{"$f":"($G$122*0.5)/$B126","v":1.4191338967082377E-2},{"$f":"IF(ABS($G$122-SUM($D126:G126))<ABS($G$122/$B126),$G$122-SUM($D126:G126),$G$122/$B126)","v":2.8382677934164754E-2},{"$f":"IF(ABS($G$122-SUM($D126:H126))<ABS($G$122/$B126),$G$122-SUM($D126:H126),$G$122/$B126)","v":2.8382677934164754E-2},{"$f":"IF(ABS($G$122-SUM($D126:I126))<ABS($G$122/$B126),$G$122-SUM($D126:I126),$G$122/$B126)","v":2.8382677934164754E-2},{"$f":"IF(ABS($G$122-SUM($D126:J126))<ABS($G$122/$B126),$G$122-SUM($D126:J126),$G$122/$B126)","v":2.8382677934164754E-2},{"$f":"IF(ABS($G$122-SUM($D126:K126))<ABS($G$122/$B126),$G$122-SUM($D126:K126),$G$122/$B126)","v":2.8382677934164754E-2},{"$f":"IF(ABS($G$122-SUM($D126:L126))<ABS($G$122/$B126),$G$122-SUM($D126:L126),$G$122/$B126)","v":2.8382677934164754E-2},{"$f":"G$53-SUM(D126:M126)","v":1.2346464901361667},43.5,2.8382677934164751E-2,{"$f":"IF($O126=0,0,IF(ABS($N126-SUM($P126:P126))<ABS($N126/$O126),$N126-SUM($P126:P126),$N126/$O126))","v":2.8382677934164751E-2},{"$f":"IF($O126=0,0,IF(ABS($N126-SUM($P126:Q126))<ABS($N126/$O126),$N126-SUM($P126:Q126),$N126/$O126))","v":2.8382677934164751E-2},{"$f":"IF($O126=0,0,IF(ABS($N126-SUM($P126:R126))<ABS($N126/$O126),$N126-SUM($P126:R126),$N126/$O126))","v":2.8382677934164751E-2},{"$f":"IF($O126=0,0,IF(ABS($N126-SUM($P126:S126))<ABS($N126/$O126),$N126-SUM($P126:S126),$N126/$O126))","v":2.8382677934164751E-2}]
[null,50,{"$f":"H121","v":2007},null,null,null,null,{"$f":"($H$122*0.5)/$B127","v":1.9609980674986992E-2},{"$f":"IF(ABS($H$122-SUM($D127:H127))<ABS($H$122/$B127),$H$122-SUM($D127:H127),$H$122/$B127)","v":3.9219961349973985E-2},{"$f":"IF(ABS($H$122-SUM($D127:I127))<ABS($H$122/$B127),$H$122-SUM($D127:I127),$H$122/$B127)","v":3.9219961349973985E-2},{"$f":"IF(ABS($H$122-SUM($D127:J127))<ABS($H$122/$B127),$H$122-SUM($D127:J127),$H$122/$B127)","v":3.9219961349973985E-2},{"$f":"IF(ABS($H$122-SUM($D127:K127))<ABS($H$122/$B127),$H$122-SUM($D127:K127),$H$122/$B127)","v":3.9219961349973985E-2},{"$f":"IF(ABS($H$122-SUM($D127:L127))<ABS($H$122/$B127),$H$122-SUM($D127:L127),$H$122/$B127)","v":3.9219961349973985E-2},{"$f":"H$53-SUM(D127:M127)","v":1.1104905979315978},44.5,2.4954844897339276E-2,{"$f":"IF($O127=0,0,IF(ABS($N127-SUM($P127:P127))<ABS($N127/$O127),$N127-SUM($P127:P127),$N127/$O127))","v":2.4954844897339276E-2},{"$f":"IF($O127=0,0,IF(ABS($N127-SUM($P127:Q127))<ABS($N127/$O127),$N127-SUM($P127:Q127),$N127/$O127))","v":2.4954844897339276E-2},{"$f":"IF($O127=0,0,IF(ABS($N127-SUM($P127:R127))<ABS($N127/$O127),$N127-SUM($P127:R127),$N127/$O127))","v":2.4954844897339276E-2},{"$f":"IF($O127=0,0,IF(ABS($N127-SUM($P127:S127))<ABS($N127/$O127),$N127-SUM($P127:S127),$N127/$O127))","v":2.4954844897339276E-2}]
[null,50,{"$f":"I121","v":2008},null,null,null,null,null,{"$f":"($I$122*0.5)/$B128","v":0},{"$f":"IF(ABS($I$122-SUM($D128:I128))<ABS($I$122/$B128),$I$122-SUM($D128:I128),$I$122/$B128)","v":0},{"$f":"IF(ABS($I$122-SUM($D128:J128))<ABS($I$122/$B128),$I$122-SUM($D128:J128),$I$122/$B128)","v":0},{"$f":"IF(ABS($I$122-SUM($D128:K128))<ABS($I$122/$B128),$I$122-SUM($D128:K128),$I$122/$B128)","v":0},{"$f":"IF(ABS($I$122-SUM($D128:L128))<ABS($I$122/$B128),$I$122-SUM($D128:L128),$I$122/$B128)","v":0},{"$f":"I$53-SUM(D128:M128)","v":2.711226535573771},45.5,5.9587396386236724E-2,{"$f":"IF($O128=0,0,IF(ABS($N128-SUM($P128:P128))<ABS($N128/$O128),$N128-SUM($P128:P128),$N128/$O128))","v":5.9587396386236724E-2},{"$f":"IF($O128=0,0,IF(ABS($N128-SUM($P128:Q128))<ABS($N128/$O128),$N128-SUM($P128:Q128),$N128/$O128))","v":5.9587396386236724E-2},{"$f":"IF($O128=0,0,IF(ABS($N128-SUM($P128:R128))<ABS($N128/$O128),$N128-SUM($P128:R128),$N128/$O128))","v":5.9587396386236724E-2},{"$f":"IF($O128=0,0,IF(ABS($N128-SUM($P128:S128))<ABS($N128/$O128),$N128-SUM($P128:S128),$N128/$O128))","v":5.9587396386236724E-2}]
[null,50,{"$f":"J121","v":2009},null,null,null,null,null,null,{"$f":"($J$122*0.5)/$B129","v":0},{"$f":"IF(ABS($J$122-SUM($D129:J129))<ABS($J$122/$B129),$J$122-SUM($D129:J129),$J$122/$B129)","v":0},{"$f":"IF(ABS($J$122-SUM($D129:K129))<ABS($J$122/$B129),$J$122-SUM($D129:K129),$J$122/$B129)","v":0},{"$f":"IF(ABS($J$122-SUM($D129:L129))<ABS($J$122/$B129),$J$122-SUM($D129:L129),$J$122/$B129)","v":0},{"$f":"J$53-SUM(D129:M129)","v":1.6019290157117114},46.5,3.4450086359391646E-2,{"$f":"IF($O129=0,0,IF(ABS($N129-SUM($P129:P129))<ABS($N129/$O129),$N129-SUM($P129:P129),$N129/$O129))","v":3.4450086359391646E-2},{"$f":"IF($O129=0,0,IF(ABS($N129-SUM($P129:Q129))<ABS($N129/$O129),$N129-SUM($P129:Q129),$N129/$O129))","v":3.4450086359391646E-2},{"$f":"IF($O129=0,0,IF(ABS($N129-SUM($P129:R129))<ABS($N129/$O129),$N129-SUM($P129:R129),$N129/$O129))","v":3.4450086359391646E-2},{"$f":"IF($O129=0,0,IF(ABS($N129-SUM($P129:S129))<ABS($N129/$O129),$N129-SUM($P129:S129),$N129/$O129))","v":3.4450086359391646E-2}]
[null,50,{"$f":"K121","v":2010},null,null,null,null,null,null,null,{"$f":"($K$122*0.5)/$B130","v":0},{"$f":"IF(ABS($K$122-SUM($D130:K130))<ABS($K$122/$B130),$K$122-SUM($D130:K130),$K$122/$B130)","v":0},{"$f":"IF(ABS($K$122-SUM($D130:L130))<ABS($K$122/$B130),$K$122-SUM($D130:L130),$K$122/$B130)","v":0},{"$f":"K$53-SUM(D130:M130)","v":0.98248602594306034},47.5,2.0683916335643374E-2,{"$f":"IF($O130=0,0,IF(ABS($N130-SUM($P130:P130))<ABS($N130/$O130),$N130-SUM($P130:P130),$N130/$O130))","v":2.0683916335643374E-2},{"$f":"IF($O130=0,0,IF(ABS($N130-SUM($P130:Q130))<ABS($N130/$O130),$N130-SUM($P130:Q130),$N130/$O130))","v":2.0683916335643374E-2},{"$f":"IF($O130=0,0,IF(ABS($N130-SUM($P130:R130))<ABS($N130/$O130),$N130-SUM($P130:R130),$N130/$O130))","v":2.0683916335643374E-2},{"$f":"IF($O130=0,0,IF(ABS($N130-SUM($P130:S130))<ABS($N130/$O130),$N130-SUM($P130:S130),$N130/$O130))","v":2.0683916335643374E-2}]
[null,50,{"$f":"L121","v":2011},null,null,null,null,null,null,null,null,{"$f":"($L$122*0.5)/$B131","v":0},{"$f":"IF(ABS($L$122-SUM($D131:L131))<ABS($L$122/$B131),$L$122-SUM($D131:L131),$L$122/$B131)","v":0},{"$f":"L$53-SUM(D131:M131)","v":1.1254684362377378},{"$f":"IF(O132-1<0,0,O132-1)","v":48.5},2.3205534767788409E-2,{"$f":"IF($O131=0,0,IF(ABS($N131-SUM($P131:P131))<ABS($N131/$O131),$N131-SUM($P131:P131),$N131/$O131))","v":2.3205534767788409E-2},{"$f":"IF($O131=0,0,IF(ABS($N131-SUM($P131:Q131))<ABS($N131/$O131),$N131-SUM($P131:Q131),$N131/$O131))","v":2.3205534767788409E-2},{"$f":"IF($O131=0,0,IF(ABS($N131-SUM($P131:R131))<ABS($N131/$O131),$N131-SUM($P131:R131),$N131/$O131))","v":2.3205534767788409E-2},{"$f":"IF($O131=0,0,IF(ABS($N131-SUM($P131:S131))<ABS($N131/$O131),$N131-SUM($P131:S131),$N131/$O131))","v":2.3205534767788409E-2}]
[null,50,{"$f":"M121","v":2012},null,null,null,null,null,null,null,null,null,{"$f":"($M$122*0.5)/$B132","v":0},{"$f":"M$53-SUM(D132:M132)","v":0.91453223999999989},{"$f":"B123-0.5","v":49.5},1.8475398787878787E-2,{"$f":"IF($O132=0,0,IF(ABS($N132-SUM($P132:P132))<ABS($N132/$O132),$N132-SUM($P132:P132),$N132/$O132))","v":1.8475398787878787E-2},{"$f":"IF($O132=0,0,IF(ABS($N132-SUM($P132:Q132))<ABS($N132/$O132),$N132-SUM($P132:Q132),$N132/$O132))","v":1.8475398787878787E-2},{"$f":"IF($O132=0,0,IF(ABS($N132-SUM($P132:R132))<ABS($N132/$O132),$N132-SUM($P132:R132),$N132/$O132))","v":1.8475398787878787E-2},{"$f":"IF($O132=0,0,IF(ABS($N132-SUM($P132:S132))<ABS($N132/$O132),$N132-SUM($P132:S132),$N132/$O132))","v":1.8475398787878787E-2}]
["SL Depreciation",null,null,{"$f":"SUM(D123:D132)","v":1.7391498683610108E-2},6.0673220097691716E-2,9.8832342319222374E-2,0.12529258077736388,0.15909390041943325,0.17870388109442026,0.17870388109442026,0.17870388109442026,0.17870388109442026,0.17870388109442026,14.281235678275626,null,{"$f":"SUM(P123:P132)","v":0.32084109727872451},0.32084109727872451,0.32084109727872451,0.32084109727872451,0.32084109727872451]
["Actual WDV","Check",{"$f":"ABS(N134)","v":3.5527136788005009E-15},{"$f":"D122-D133","v":1.7217583696774008},{"$f":"D134+E122-E133","v":4.2501074226268596},{"$f":"E134+F122-F133","v":5.3781650294135517},{"$f":"F134+G122-G133","v":6.6720063453444256},{"$f":"G134+H$53-H133","v":7.8391128302814472},{"$f":"H134+I$53-I133","v":10.371635484760798},11.794860619378088,12.598642764226728,13.545407319370044,14.281235678275623,{"$f":"ABS(N133-M134)","v":3.5527136788005009E-15},null,{"$f":"N133-P133","v":13.960394580996901},{"$f":"P134-Q133","v":13.639553483718176},{"$f":"Q134-R133","v":13.318712386439451},12.997871289160726,12.677030191882]
[]
[{"$f":"A$69","v":"Meters"},null,null,{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"$P136","v":2013},{"$f":"$P136","v":2013},{"$f":"P$17","v":2013},2014,2015,2016,2017]
["Decision Net Capex","Eco Life","Year",{"$f":"D$40","v":4.1137438629314076},{"$f":"E$40","v":4.3974146727656578},3.5639352297111415,4.1223756815690722,5.6964115675143949,5.5687795476271127,5.2878288786298189,4.8686628353620716,5.0707983578190188,5.0081734777438758,"OAV","Rem Life"]
[null,{"$f":"$B$69","v":30},{"$f":"D136","v":2003},{"$f":"($D$137*0.5)/$B138","v":6.8562397715523457E-2},{"$f":"IF(ABS($D$137-SUM($D138:D138))<ABS($D$137/$B138),$D$137-SUM($D138:D138),$D$137/$B138)","v":0.13712479543104691},{"$f":"IF(ABS($D$137-SUM($D138:E138))<ABS($D$137/$B138),$D$137-SUM($D138:E138),$D$137/$B138)","v":0.13712479543104691},{"$f":"IF(ABS($D$137-SUM($D138:F138))<ABS($D$137/$B138),$D$137-SUM($D138:F138),$D$137/$B138)","v":0.13712479543104691},{"$f":"IF(ABS($D$137-SUM($D138:G138))<ABS($D$137/$B138),$D$137-SUM($D138:G138),$D$137/$B138)","v":0.13712479543104691},{"$f":"IF(ABS($D$137-SUM($D138:H138))<ABS($D$137/$B138),$D$137-SUM($D138:H138),$D$137/$B138)","v":0.13712479543104691},{"$f":"IF(ABS($D$137-SUM($D138:I138))<ABS($D$137/$B138),$D$137-SUM($D138:I138),$D$137/$B138)","v":0.13712479543104691},{"$f":"IF(ABS($D$137-SUM($D138:J138))<ABS($D$137/$B138),$D$137-SUM($D138:J138),$D$137/$B138)","v":0.13712479543104691},{"$f":"IF(ABS($D$137-SUM($D138:K138))<ABS($D$137/$B138),$D$137-SUM($D138:K138),$D$137/$B138)","v":0.13712479543104691},{"$f":"IF(ABS($D$137-SUM($D138:L138))<ABS($D$137/$B138),$D$137-SUM($D138:L138),$D$137/$B138)","v":0.13712479543104691},{"$f":"D$54-SUM(D138:M138)","v":2.811058306336462},{"$f":"IF(O139-1<0,0,O139-1)","v":20.5},{"$f":"IF(O138<1,N138,N138/O138)","v":0.13712479543104694},{"$f":"IF($O138=0,0,IF(ABS($N138-SUM($P138:P138))<ABS($N138/$O138),$N138-SUM($P138:P138),$N138/$O138))","v":0.13712479543104694},{"$f":"IF($O138=0,0,IF(ABS($N138-SUM($P138:Q138))<ABS($N138/$O138),$N138-SUM($P138:Q138),$N138/$O138))","v":0.13712479543104694},{"$f":"IF($O138=0,0,IF(ABS($N138-SUM($P138:R138))<ABS($N138/$O138),$N138-SUM($P138:R138),$N138/$O138))","v":0.13712479543104694},{"$f":"IF($O138=0,0,IF(ABS($N138-SUM($P138:S138))<ABS($N138/$O138),$N138-SUM($P138:S138),$N138/$O138))","v":0.13712479543104694}]
[null,{"$f":"B138","v":30},{"$f":"E136","v":2004},null,{"$f":"($E$137*0.5)/$B139","v":7.3290244546094299E-2},{"$f":"IF(ABS($E$137-SUM($D139:E139))<ABS($E$137/$B139),$E$137-SUM($D139:E139),$E$137/$B139)","v":0.1465804890921886},{"$f":"IF(ABS($E$137-SUM($D139:F139))<ABS($E$137/$B139),$E$137-SUM($D139:F139),$E$137/$B139)","v":0.1465804890921886},{"$f":"IF(ABS($E$137-SUM($D139:G139))<ABS($E$137/$B139),$E$137-SUM($D139:G139),$E$137/$B139)","v":0.1465804890921886},{"$f":"IF(ABS($E$137-SUM($D139:H139))<ABS($E$137/$B139),$E$137-SUM($D139:H139),$E$137/$B139)","v":0.1465804890921886},{"$f":"IF(ABS($E$137-SUM($D139:I139))<ABS($E$137/$B139),$E$137-SUM($D139:I139),$E$137/$B139)","v":0.1465804890921886},{"$f":"IF(ABS($E$137-SUM($D139:J139))<ABS($E$137/$B139),$E$137-SUM($D139:J139),$E$137/$B139)","v":0.1465804890921886},{"$f":"IF(ABS($E$137-SUM($D139:K139))<ABS($E$137/$B139),$E$137-SUM($D139:K139),$E$137/$B139)","v":0.1465804890921886},{"$f":"IF(ABS($E$137-SUM($D139:L139))<ABS($E$137/$B139),$E$137-SUM($D139:L139),$E$137/$B139)","v":0.1465804890921886},{"$f":"E$54-SUM(D139:M139)","v":3.1514805154820547},21.5,{"$f":"IF(O139<1,N139,N139/O139)","v":0.1465804890921886},{"$f":"IF($O139=0,0,IF(ABS($N139-SUM($P139:P139))<ABS($N139/$O139),$N139-SUM($P139:P139),$N139/$O139))","v":0.1465804890921886},{"$f":"IF($O139=0,0,IF(ABS($N139-SUM($P139:Q139))<ABS($N139/$O139),$N139-SUM($P139:Q139),$N139/$O139))","v":0.1465804890921886},{"$f":"IF($O139=0,0,IF(ABS($N139-SUM($P139:R139))<ABS($N139/$O139),$N139-SUM($P139:R139),$N139/$O139))","v":0.1465804890921886},{"$f":"IF($O139=0,0,IF(ABS($N139-SUM($P139:S139))<ABS($N139/$O139),$N139-SUM($P139:S139),$N139/$O139))","v":0.1465804890921886}]
[null,30,{"$f":"F136","v":2005},null,null,{"$f":"($F$137*0.5)/$B140","v":5.9398920495185692E-2},{"$f":"IF(ABS($F$137-SUM($D140:F140))<ABS($F$137/$B140),$F$137-SUM($D140:F140),$F$137/$B140)","v":0.11879784099037138},{"$f":"IF(ABS($F$137-SUM($D140:G140))<ABS($F$137/$B140),$F$137-SUM($D140:G140),$F$137/$B140)","v":0.11879784099037138},{"$f":"IF(ABS($F$137-SUM($D140:H140))<ABS($F$137/$B140),$F$137-SUM($D140:H140),$F$137/$B140)","v":0.11879784099037138},{"$f":"IF(ABS($F$137-SUM($D140:I140))<ABS($F$137/$B140),$F$137-SUM($D140:I140),$F$137/$B140)","v":0.11879784099037138},{"$f":"IF(ABS($F$137-SUM($D140:J140))<ABS($F$137/$B140),$F$137-SUM($D140:J140),$F$137/$B140)","v":0.11879784099037138},{"$f":"IF(ABS($F$137-SUM($D140:K140))<ABS($F$137/$B140),$F$137-SUM($D140:K140),$F$137/$B140)","v":0.11879784099037138},{"$f":"IF(ABS($F$137-SUM($D140:L140))<ABS($F$137/$B140),$F$137-SUM($D140:L140),$F$137/$B140)","v":0.11879784099037138},{"$f":"F$54-SUM(D140:M140)","v":2.6729514222833561},22.5,0.11879784099037138,{"$f":"IF($O140=0,0,IF(ABS($N140-SUM($P140:P140))<ABS($N140/$O140),$N140-SUM($P140:P140),$N140/$O140))","v":0.11879784099037138},{"$f":"IF($O140=0,0,IF(ABS($N140-SUM($P140:Q140))<ABS($N140/$O140),$N140-SUM($P140:Q140),$N140/$O140))","v":0.11879784099037138},{"$f":"IF($O140=0,0,IF(ABS($N140-SUM($P140:R140))<ABS($N140/$O140),$N140-SUM($P140:R140),$N140/$O140))","v":0.11879784099037138},{"$f":"IF($O140=0,0,IF(ABS($N140-SUM($P140:S140))<ABS($N140/$O140),$N140-SUM($P140:S140),$N140/$O140))","v":0.11879784099037138}]
[null,30,{"$f":"G136","v":2006},null,null,null,{"$f":"($G$137*0.5)/$B141","v":6.870626135948453E-2},{"$f":"IF(ABS($G$137-SUM($D141:G141))<ABS($G$137/$B141),$G$137-SUM($D141:G141),$G$137/$B141)","v":0.13741252271896906},{"$f":"IF(ABS($G$137-SUM($D141:H141))<ABS($G$137/$B141),$G$137-SUM($D141:H141),$G$137/$B141)","v":0.13741252271896906},{"$f":"IF(ABS($G$137-SUM($D141:I141))<ABS($G$137/$B141),$G$137-SUM($D141:I141),$G$137/$B141)","v":0.13741252271896906},{"$f":"IF(ABS($G$137-SUM($D141:J141))<ABS($G$137/$B141),$G$137-SUM($D141:J141),$G$137/$B141)","v":0.13741252271896906},{"$f":"IF(ABS($G$137-SUM($D141:K141))<ABS($G$137/$B141),$G$137-SUM($D141:K141),$G$137/$B141)","v":0.13741252271896906},{"$f":"IF(ABS($G$137-SUM($D141:L141))<ABS($G$137/$B141),$G$137-SUM($D141:L141),$G$137/$B141)","v":0.13741252271896906},{"$f":"G$54-SUM(D141:M141)","v":3.2291942838957732},23.5,0.13741252271896906,{"$f":"IF($O141=0,0,IF(ABS($N141-SUM($P141:P141))<ABS($N141/$O141),$N141-SUM($P141:P141),$N141/$O141))","v":0.13741252271896906},{"$f":"IF($O141=0,0,IF(ABS($N141-SUM($P141:Q141))<ABS($N141/$O141),$N141-SUM($P141:Q141),$N141/$O141))","v":0.13741252271896906},{"$f":"IF($O141=0,0,IF(ABS($N141-SUM($P141:R141))<ABS($N141/$O141),$N141-SUM($P141:R141),$N141/$O141))","v":0.13741252271896906},{"$f":"IF($O141=0,0,IF(ABS($N141-SUM($P141:S141))<ABS($N141/$O141),$N141-SUM($P141:S141),$N141/$O141))","v":0.13741252271896906}]
[null,30,{"$f":"H136","v":2007},null,null,null,null,{"$f":"($H$137*0.5)/$B142","v":9.4940192791906589E-2},{"$f":"IF(ABS($H$137-SUM($D142:H142))<ABS($H$137/$B142),$H$137-SUM($D142:H142),$H$137/$B142)","v":0.18988038558381318},{"$f":"IF(ABS($H$137-SUM($D142:I142))<ABS($H$137/$B142),$H$137-SUM($D142:I142),$H$137/$B142)","v":0.18988038558381318},{"$f":"IF(ABS($H$137-SUM($D142:J142))<ABS($H$137/$B142),$H$137-SUM($D142:J142),$H$137/$B142)","v":0.18988038558381318},{"$f":"IF(ABS($H$137-SUM($D142:K142))<ABS($H$137/$B142),$H$137-SUM($D142:K142),$H$137/$B142)","v":0.18988038558381318},{"$f":"IF(ABS($H$137-SUM($D142:L142))<ABS($H$137/$B142),$H$137-SUM($D142:L142),$H$137/$B142)","v":0.18988038558381318},{"$f":"H$54-SUM(D142:M142)","v":2.2406251239903767},24.5,9.145408669348476E-2,{"$f":"IF($O142=0,0,IF(ABS($N142-SUM($P142:P142))<ABS($N142/$O142),$N142-SUM($P142:P142),$N142/$O142))","v":9.145408669348476E-2},{"$f":"IF($O142=0,0,IF(ABS($N142-SUM($P142:Q142))<ABS($N142/$O142),$N142-SUM($P142:Q142),$N142/$O142))","v":9.145408669348476E-2},{"$f":"IF($O142=0,0,IF(ABS($N142-SUM($P142:R142))<ABS($N142/$O142),$N142-SUM($P142:R142),$N142/$O142))","v":9.145408669348476E-2},{"$f":"IF($O142=0,0,IF(ABS($N142-SUM($P142:S142))<ABS($N142/$O142),$N142-SUM($P142:S142),$N142/$O142))","v":9.145408669348476E-2}]
[null,30,{"$f":"I136","v":2008},null,null,null,null,null,{"$f":"($I$137*0.5)/$B143","v":9.2812992460451882E-2},{"$f":"IF(ABS($I$137-SUM($D143:I143))<ABS($I$137/$B143),$I$137-SUM($D143:I143),$I$137/$B143)","v":0.18562598492090376},{"$f":"IF(ABS($I$137-SUM($D143:J143))<ABS($I$137/$B143),$I$137-SUM($D143:J143),$I$137/$B143)","v":0.18562598492090376},{"$f":"IF(ABS($I$137-SUM($D143:K143))<ABS($I$137/$B143),$I$137-SUM($D143:K143),$I$137/$B143)","v":0.18562598492090376},{"$f":"IF(ABS($I$137-SUM($D143:L143))<ABS($I$137/$B143),$I$137-SUM($D143:L143),$I$137/$B143)","v":0.18562598492090376},{"$f":"I$54-SUM(D143:M143)","v":2.3072282923641292},25.5,9.0479540877024672E-2,{"$f":"IF($O143=0,0,IF(ABS($N143-SUM($P143:P143))<ABS($N143/$O143),$N143-SUM($P143:P143),$N143/$O143))","v":9.0479540877024672E-2},{"$f":"IF($O143=0,0,IF(ABS($N143-SUM($P143:Q143))<ABS($N143/$O143),$N143-SUM($P143:Q143),$N143/$O143))","v":9.0479540877024672E-2},{"$f":"IF($O143=0,0,IF(ABS($N143-SUM($P143:R143))<ABS($N143/$O143),$N143-SUM($P143:R143),$N143/$O143))","v":9.0479540877024672E-2},{"$f":"IF($O143=0,0,IF(ABS($N143-SUM($P143:S143))<ABS($N143/$O143),$N143-SUM($P143:S143),$N143/$O143))","v":9.0479540877024672E-2}]
[null,30,{"$f":"J136","v":2009},null,null,null,null,null,null,{"$f":"($J$137*0.5)/$B144","v":8.8130481310496986E-2},{"$f":"IF(ABS($J$137-SUM($D144:J144))<ABS($J$137/$B144),$J$137-SUM($D144:J144),$J$137/$B144)","v":0.17626096262099397},{"$f":"IF(ABS($J$137-SUM($D144:K144))<ABS($J$137/$B144),$J$137-SUM($D144:K144),$J$137/$B144)","v":0.17626096262099397},{"$f":"IF(ABS($J$137-SUM($D144:L144))<ABS($J$137/$B144),$J$137-SUM($D144:L144),$J$137/$B144)","v":0.17626096262099397},{"$f":"J$54-SUM(D144:M144)","v":2.9582415154030963},26.5,0.11163175529823005,{"$f":"IF($O144=0,0,IF(ABS($N144-SUM($P144:P144))<ABS($N144/$O144),$N144-SUM($P144:P144),$N144/$O144))","v":0.11163175529823005},{"$f":"IF($O144=0,0,IF(ABS($N144-SUM($P144:Q144))<ABS($N144/$O144),$N144-SUM($P144:Q144),$N144/$O144))","v":0.11163175529823005},{"$f":"IF($O144=0,0,IF(ABS($N144-SUM($P144:R144))<ABS($N144/$O144),$N144-SUM($P144:R144),$N144/$O144))","v":0.11163175529823005},{"$f":"IF($O144=0,0,IF(ABS($N144-SUM($P144:S144))<ABS($N144/$O144),$N144-SUM($P144:S144),$N144/$O144))","v":0.11163175529823005}]
[null,30,{"$f":"K136","v":2010},null,null,null,null,null,null,null,{"$f":"($K$137*0.5)/$B145","v":8.1144380589367862E-2},{"$f":"IF(ABS($K$137-SUM($D145:K145))<ABS($K$137/$B145),$K$137-SUM($D145:K145),$K$137/$B145)","v":0.16228876117873572},{"$f":"IF(ABS($K$137-SUM($D145:L145))<ABS($K$137/$B145),$K$137-SUM($D145:L145),$K$137/$B145)","v":0.16228876117873572},{"$f":"K$54-SUM(D145:M145)","v":3.5529922255584983},27.5,0.12919971729303631,{"$f":"IF($O145=0,0,IF(ABS($N145-SUM($P145:P145))<ABS($N145/$O145),$N145-SUM($P145:P145),$N145/$O145))","v":0.12919971729303631},{"$f":"IF($O145=0,0,IF(ABS($N145-SUM($P145:Q145))<ABS($N145/$O145),$N145-SUM($P145:Q145),$N145/$O145))","v":0.12919971729303631},{"$f":"IF($O145=0,0,IF(ABS($N145-SUM($P145:R145))<ABS($N145/$O145),$N145-SUM($P145:R145),$N145/$O145))","v":0.12919971729303631},{"$f":"IF($O145=0,0,IF(ABS($N145-SUM($P145:S145))<ABS($N145/$O145),$N145-SUM($P145:S145),$N145/$O145))","v":0.12919971729303631}]
[null,30,{"$f":"L136","v":2011},null,null,null,null,null,null,null,null,{"$f":"($L$137*0.5)/$B146","v":8.4513305963650309E-2},{"$f":"IF(ABS($L$137-SUM($D146:L146))<ABS($L$137/$B146),$L$137-SUM($D146:L146),$L$137/$B146)","v":0.16902661192730062},{"$f":"L$54-SUM(D146:M146)","v":4.0625155927841785},{"$f":"IF(O147-1<0,0,O147-1)","v":28.5},0.14254440676435715,{"$f":"IF($O146=0,0,IF(ABS($N146-SUM($P146:P146))<ABS($N146/$O146),$N146-SUM($P146:P146),$N146/$O146))","v":0.14254440676435715},{"$f":"IF($O146=0,0,IF(ABS($N146-SUM($P146:Q146))<ABS($N146/$O146),$N146-SUM($P146:Q146),$N146/$O146))","v":0.14254440676435715},{"$f":"IF($O146=0,0,IF(ABS($N146-SUM($P146:R146))<ABS($N146/$O146),$N146-SUM($P146:R146),$N146/$O146))","v":0.14254440676435715},{"$f":"IF($O146=0,0,IF(ABS($N146-SUM($P146:S146))<ABS($N146/$O146),$N146-SUM($P146:S146),$N146/$O146))","v":0.14254440676435715}]
[null,30,{"$f":"M136","v":2012},null,null,null,null,null,null,null,null,null,{"$f":"($M$137*0.5)/$B147","v":8.3469557962397925E-2},{"$f":"M$54-SUM(D147:M147)","v":3.689634362037602},{"$f":"B138-0.5","v":29.5},0.12507235125551194,{"$f":"IF($O147=0,0,IF(ABS($N147-SUM($P147:P147))<ABS($N147/$O147),$N147-SUM($P147:P147),$N147/$O147))","v":0.12507235125551194},{"$f":"IF($O147=0,0,IF(ABS($N147-SUM($P147:Q147))<ABS($N147/$O147),$N147-SUM($P147:Q147),$N147/$O147))","v":0.12507235125551194},{"$f":"IF($O147=0,0,IF(ABS($N147-SUM($P147:R147))<ABS($N147/$O147),$N147-SUM($P147:R147),$N147/$O147))","v":0.12507235125551194},{"$f":"IF($O147=0,0,IF(ABS($N147-SUM($P147:S147))<ABS($N147/$O147),$N147-SUM($P147:S147),$N147/$O147))","v":0.12507235125551194}]
["SL Depreciation",null,null,{"$f":"SUM(D138:D147)","v":6.8562397715523457E-2},0.21041503997714123,0.3431042050184212,0.47120938687309144,0.63485584102448256,0.82260902627684107,1.0035525000477898,1.1728273619476548,1.338485048500673,1.5064679124267213,30.675921640135527,null,{"$f":"SUM(P138:P147)","v":1.2302975064142208},1.2302975064142208,1.2302975064142208,1.2302975064142208,1.2302975064142208]
["Actual WDV","Check",{"$f":"ABS(N149)","v":0},{"$f":"D137-D148","v":4.045181465215884},{"$f":"D149+E137-E148","v":8.2321810980044017},{"$f":"E149+F137-F148","v":11.453012122697121},{"$f":"F149+G137-G148","v":15.104178417393101},{"$f":"G149+H$54-H148","v":17.754289821069968},{"$f":"H149+I$54-I148","v":20.074226019301324},22.645828403830112,25.431715170387797,28.409285632562252,30.675921640135527,{"$f":"ABS(N148-M149)","v":0},null,{"$f":"N148-P148","v":29.445624133721306},{"$f":"P149-Q148","v":28.215326627307086},{"$f":"Q149-R148","v":26.985029120892865},25.754731614478644,24.524434108064423]
[]
[{"$f":"A$70","v":"Land & Buildings"},null,null,{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"$P151","v":2013},{"$f":"$P151","v":2013},{"$f":"P$17","v":2013},2014,2015,2016,2017]
["Decision Net Capex","Eco Life","Year",{"$f":"D$41","v":0},{"$f":"E$41","v":0},0,0,0,0,0,0,0,0,"OAV","Rem Life"]
[null,{"$f":"$B$70","v":50},{"$f":"D151","v":2003},{"$f":"($D$152*0.5)/$B153","v":0},{"$f":"IF(ABS($D$152-SUM($D153:D153))<ABS($D$152/$B153),$D$152-SUM($D153:D153),$D$152/$B153)","v":0},{"$f":"IF(ABS($D$152-SUM($D153:E153))<ABS($D$152/$B153),$D$152-SUM($D153:E153),$D$152/$B153)","v":0},{"$f":"IF(ABS($D$152-SUM($D153:F153))<ABS($D$152/$B153),$D$152-SUM($D153:F153),$D$152/$B153)","v":0},{"$f":"IF(ABS($D$152-SUM($D153:G153))<ABS($D$152/$B153),$D$152-SUM($D153:G153),$D$152/$B153)","v":0},{"$f":"IF(ABS($D$152-SUM($D153:H153))<ABS($D$152/$B153),$D$152-SUM($D153:H153),$D$152/$B153)","v":0},{"$f":"IF(ABS($D$152-SUM($D153:I153))<ABS($D$152/$B153),$D$152-SUM($D153:I153),$D$152/$B153)","v":0},{"$f":"IF(ABS($D$152-SUM($D153:J153))<ABS($D$152/$B153),$D$152-SUM($D153:J153),$D$152/$B153)","v":0},{"$f":"IF(ABS($D$152-SUM($D153:K153))<ABS($D$152/$B153),$D$152-SUM($D153:K153),$D$152/$B153)","v":0},{"$f":"IF(ABS($D$152-SUM($D153:L153))<ABS($D$152/$B153),$D$152-SUM($D153:L153),$D$152/$B153)","v":0},{"$f":"D$55-SUM(D153:M153)","v":0},{"$f":"IF(O154-1<0,0,O154-1)","v":40.5},{"$f":"IF(O153<1,N153,N153/O153)","v":0},{"$f":"IF($O153=0,0,IF(ABS($N153-SUM($P153:P153))<ABS($N153/$O153),$N153-SUM($P153:P153),$N153/$O153))","v":0},{"$f":"IF($O153=0,0,IF(ABS($N153-SUM($P153:Q153))<ABS($N153/$O153),$N153-SUM($P153:Q153),$N153/$O153))","v":0},{"$f":"IF($O153=0,0,IF(ABS($N153-SUM($P153:R153))<ABS($N153/$O153),$N153-SUM($P153:R153),$N153/$O153))","v":0},{"$f":"IF($O153=0,0,IF(ABS($N153-SUM($P153:S153))<ABS($N153/$O153),$N153-SUM($P153:S153),$N153/$O153))","v":0}]
[null,{"$f":"B153","v":50},{"$f":"E151","v":2004},null,{"$f":"($E$152*0.5)/$B154","v":0},{"$f":"IF(ABS($E$152-SUM($D154:E154))<ABS($E$152/$B154),$E$152-SUM($D154:E154),$E$152/$B154)","v":0},{"$f":"IF(ABS($E$152-SUM($D154:F154))<ABS($E$152/$B154),$E$152-SUM($D154:F154),$E$152/$B154)","v":0},{"$f":"IF(ABS($E$152-SUM($D154:G154))<ABS($E$152/$B154),$E$152-SUM($D154:G154),$E$152/$B154)","v":0},{"$f":"IF(ABS($E$152-SUM($D154:H154))<ABS($E$152/$B154),$E$152-SUM($D154:H154),$E$152/$B154)","v":0},{"$f":"IF(ABS($E$152-SUM($D154:I154))<ABS($E$152/$B154),$E$152-SUM($D154:I154),$E$152/$B154)","v":0},{"$f":"IF(ABS($E$152-SUM($D154:J154))<ABS($E$152/$B154),$E$152-SUM($D154:J154),$E$152/$B154)","v":0},{"$f":"IF(ABS($E$152-SUM($D154:K154))<ABS($E$152/$B154),$E$152-SUM($D154:K154),$E$152/$B154)","v":0},{"$f":"IF(ABS($E$152-SUM($D154:L154))<ABS($E$152/$B154),$E$152-SUM($D154:L154),$E$152/$B154)","v":0},{"$f":"E$55-SUM(D154:M154)","v":0},41.5,{"$f":"IF(O154<1,N154,N154/O154)","v":0},{"$f":"IF($O154=0,0,IF(ABS($N154-SUM($P154:P154))<ABS($N154/$O154),$N154-SUM($P154:P154),$N154/$O154))","v":0},{"$f":"IF($O154=0,0,IF(ABS($N154-SUM($P154:Q154))<ABS($N154/$O154),$N154-SUM($P154:Q154),$N154/$O154))","v":0},{"$f":"IF($O154=0,0,IF(ABS($N154-SUM($P154:R154))<ABS($N154/$O154),$N154-SUM($P154:R154),$N154/$O154))","v":0},{"$f":"IF($O154=0,0,IF(ABS($N154-SUM($P154:S154))<ABS($N154/$O154),$N154-SUM($P154:S154),$N154/$O154))","v":0}]
[null,50,{"$f":"F151","v":2005},null,null,{"$f":"($F$152*0.5)/$B155","v":0},{"$f":"IF(ABS($F$152-SUM($D155:F155))<ABS($F$152/$B155),$F$152-SUM($D155:F155),$F$152/$B155)","v":0},{"$f":"IF(ABS($F$152-SUM($D155:G155))<ABS($F$152/$B155),$F$152-SUM($D155:G155),$F$152/$B155)","v":0},{"$f":"IF(ABS($F$152-SUM($D155:H155))<ABS($F$152/$B155),$F$152-SUM($D155:H155),$F$152/$B155)","v":0},{"$f":"IF(ABS($F$152-SUM($D155:I155))<ABS($F$152/$B155),$F$152-SUM($D155:I155),$F$152/$B155)","v":0},{"$f":"IF(ABS($F$152-SUM($D155:J155))<ABS($F$152/$B155),$F$152-SUM($D155:J155),$F$152/$B155)","v":0},{"$f":"IF(ABS($F$152-SUM($D155:K155))<ABS($F$152/$B155),$F$152-SUM($D155:K155),$F$152/$B155)","v":0},{"$f":"IF(ABS($F$152-SUM($D155:L155))<ABS($F$152/$B155),$F$152-SUM($D155:L155),$F$152/$B155)","v":0},{"$f":"F$55-SUM(D155:M155)","v":0},42.5,0,{"$f":"IF($O155=0,0,IF(ABS($N155-SUM($P155:P155))<ABS($N155/$O155),$N155-SUM($P155:P155),$N155/$O155))","v":0},{"$f":"IF($O155=0,0,IF(ABS($N155-SUM($P155:Q155))<ABS($N155/$O155),$N155-SUM($P155:Q155),$N155/$O155))","v":0},{"$f":"IF($O155=0,0,IF(ABS($N155-SUM($P155:R155))<ABS($N155/$O155),$N155-SUM($P155:R155),$N155/$O155))","v":0},{"$f":"IF($O155=0,0,IF(ABS($N155-SUM($P155:S155))<ABS($N155/$O155),$N155-SUM($P155:S155),$N155/$O155))","v":0}]
[null,50,{"$f":"G151","v":2006},null,null,null,{"$f":"($G$152*0.5)/$B156","v":0},{"$f":"IF(ABS($G$152-SUM($D156:G156))<ABS($G$152/$B156),$G$152-SUM($D156:G156),$G$152/$B156)","v":0},{"$f":"IF(ABS($G$152-SUM($D156:H156))<ABS($G$152/$B156),$G$152-SUM($D156:H156),$G$152/$B156)","v":0},{"$f":"IF(ABS($G$152-SUM($D156:I156))<ABS($G$152/$B156),$G$152-SUM($D156:I156),$G$152/$B156)","v":0},{"$f":"IF(ABS($G$152-SUM($D156:J156))<ABS($G$152/$B156),$G$152-SUM($D156:J156),$G$152/$B156)","v":0},{"$f":"IF(ABS($G$152-SUM($D156:K156))<ABS($G$152/$B156),$G$152-SUM($D156:K156),$G$152/$B156)","v":0},{"$f":"IF(ABS($G$152-SUM($D156:L156))<ABS($G$152/$B156),$G$152-SUM($D156:L156),$G$152/$B156)","v":0},{"$f":"G$55-SUM(D156:M156)","v":0},43.5,0,{"$f":"IF($O156=0,0,IF(ABS($N156-SUM($P156:P156))<ABS($N156/$O156),$N156-SUM($P156:P156),$N156/$O156))","v":0},{"$f":"IF($O156=0,0,IF(ABS($N156-SUM($P156:Q156))<ABS($N156/$O156),$N156-SUM($P156:Q156),$N156/$O156))","v":0},{"$f":"IF($O156=0,0,IF(ABS($N156-SUM($P156:R156))<ABS($N156/$O156),$N156-SUM($P156:R156),$N156/$O156))","v":0},{"$f":"IF($O156=0,0,IF(ABS($N156-SUM($P156:S156))<ABS($N156/$O156),$N156-SUM($P156:S156),$N156/$O156))","v":0}]
[null,50,{"$f":"H151","v":2007},null,null,null,null,{"$f":"($H$152*0.5)/$B157","v":0},{"$f":"IF(ABS($H$152-SUM($D157:H157))<ABS($H$152/$B157),$H$152-SUM($D157:H157),$H$152/$B157)","v":0},{"$f":"IF(ABS($H$152-SUM($D157:I157))<ABS($H$152/$B157),$H$152-SUM($D157:I157),$H$152/$B157)","v":0},{"$f":"IF(ABS($H$152-SUM($D157:J157))<ABS($H$152/$B157),$H$152-SUM($D157:J157),$H$152/$B157)","v":0},{"$f":"IF(ABS($H$152-SUM($D157:K157))<ABS($H$152/$B157),$H$152-SUM($D157:K157),$H$152/$B157)","v":0},{"$f":"IF(ABS($H$152-SUM($D157:L157))<ABS($H$152/$B157),$H$152-SUM($D157:L157),$H$152/$B157)","v":0},{"$f":"H$55-SUM(D157:M157)","v":0},44.5,0,{"$f":"IF($O157=0,0,IF(ABS($N157-SUM($P157:P157))<ABS($N157/$O157),$N157-SUM($P157:P157),$N157/$O157))","v":0},{"$f":"IF($O157=0,0,IF(ABS($N157-SUM($P157:Q157))<ABS($N157/$O157),$N157-SUM($P157:Q157),$N157/$O157))","v":0},{"$f":"IF($O157=0,0,IF(ABS($N157-SUM($P157:R157))<ABS($N157/$O157),$N157-SUM($P157:R157),$N157/$O157))","v":0},{"$f":"IF($O157=0,0,IF(ABS($N157-SUM($P157:S157))<ABS($N157/$O157),$N157-SUM($P157:S157),$N157/$O157))","v":0}]
[null,50,{"$f":"I151","v":2008},null,null,null,null,null,{"$f":"($I$152*0.5)/$B158","v":0},{"$f":"IF(ABS($I$152-SUM($D158:I158))<ABS($I$152/$B158),$I$152-SUM($D158:I158),$I$152/$B158)","v":0},{"$f":"IF(ABS($I$152-SUM($D158:J158))<ABS($I$152/$B158),$I$152-SUM($D158:J158),$I$152/$B158)","v":0},{"$f":"IF(ABS($I$152-SUM($D158:K158))<ABS($I$152/$B158),$I$152-SUM($D158:K158),$I$152/$B158)","v":0},{"$f":"IF(ABS($I$152-SUM($D158:L158))<ABS($I$152/$B158),$I$152-SUM($D158:L158),$I$152/$B158)","v":0},{"$f":"I$55-SUM(D158:M158)","v":0},45.5,0,{"$f":"IF($O158=0,0,IF(ABS($N158-SUM($P158:P158))<ABS($N158/$O158),$N158-SUM($P158:P158),$N158/$O158))","v":0},{"$f":"IF($O158=0,0,IF(ABS($N158-SUM($P158:Q158))<ABS($N158/$O158),$N158-SUM($P158:Q158),$N158/$O158))","v":0},{"$f":"IF($O158=0,0,IF(ABS($N158-SUM($P158:R158))<ABS($N158/$O158),$N158-SUM($P158:R158),$N158/$O158))","v":0},{"$f":"IF($O158=0,0,IF(ABS($N158-SUM($P158:S158))<ABS($N158/$O158),$N158-SUM($P158:S158),$N158/$O158))","v":0}]
[null,50,{"$f":"J151","v":2009},null,null,null,null,null,null,{"$f":"($J$152*0.5)/$B159","v":0},{"$f":"IF(ABS($J$152-SUM($D159:J159))<ABS($J$152/$B159),$J$152-SUM($D159:J159),$J$152/$B159)","v":0},{"$f":"IF(ABS($J$152-SUM($D159:K159))<ABS($J$152/$B159),$J$152-SUM($D159:K159),$J$152/$B159)","v":0},{"$f":"IF(ABS($J$152-SUM($D159:L159))<ABS($J$152/$B159),$J$152-SUM($D159:L159),$J$152/$B159)","v":0},{"$f":"J$55-SUM(D159:M159)","v":0},46.5,0,{"$f":"IF($O159=0,0,IF(ABS($N159-SUM($P159:P159))<ABS($N159/$O159),$N159-SUM($P159:P159),$N159/$O159))","v":0},{"$f":"IF($O159=0,0,IF(ABS($N159-SUM($P159:Q159))<ABS($N159/$O159),$N159-SUM($P159:Q159),$N159/$O159))","v":0},{"$f":"IF($O159=0,0,IF(ABS($N159-SUM($P159:R159))<ABS($N159/$O159),$N159-SUM($P159:R159),$N159/$O159))","v":0},{"$f":"IF($O159=0,0,IF(ABS($N159-SUM($P159:S159))<ABS($N159/$O159),$N159-SUM($P159:S159),$N159/$O159))","v":0}]
[null,50,{"$f":"K151","v":2010},null,null,null,null,null,null,null,{"$f":"($K$152*0.5)/$B160","v":0},{"$f":"IF(ABS($K$152-SUM($D160:K160))<ABS($K$152/$B160),$K$152-SUM($D160:K160),$K$152/$B160)","v":0},{"$f":"IF(ABS($K$152-SUM($D160:L160))<ABS($K$152/$B160),$K$152-SUM($D160:L160),$K$152/$B160)","v":0},{"$f":"K$55-SUM(D160:M160)","v":0},47.5,0,{"$f":"IF($O160=0,0,IF(ABS($N160-SUM($P160:P160))<ABS($N160/$O160),$N160-SUM($P160:P160),$N160/$O160))","v":0},{"$f":"IF($O160=0,0,IF(ABS($N160-SUM($P160:Q160))<ABS($N160/$O160),$N160-SUM($P160:Q160),$N160/$O160))","v":0},{"$f":"IF($O160=0,0,IF(ABS($N160-SUM($P160:R160))<ABS($N160/$O160),$N160-SUM($P160:R160),$N160/$O160))","v":0},{"$f":"IF($O160=0,0,IF(ABS($N160-SUM($P160:S160))<ABS($N160/$O160),$N160-SUM($P160:S160),$N160/$O160))","v":0}]
[null,50,{"$f":"L151","v":2011},null,null,null,null,null,null,null,null,{"$f":"($L$152*0.5)/$B161","v":0},{"$f":"IF(ABS($L$152-SUM($D161:L161))<ABS($L$152/$B161),$L$152-SUM($D161:L161),$L$152/$B161)","v":0},{"$f":"L$55-SUM(D161:M161)","v":0},{"$f":"IF(O162-1<0,0,O162-1)","v":48.5},0,{"$f":"IF($O161=0,0,IF(ABS($N161-SUM($P161:P161))<ABS($N161/$O161),$N161-SUM($P161:P161),$N161/$O161))","v":0},{"$f":"IF($O161=0,0,IF(ABS($N161-SUM($P161:Q161))<ABS($N161/$O161),$N161-SUM($P161:Q161),$N161/$O161))","v":0},{"$f":"IF($O161=0,0,IF(ABS($N161-SUM($P161:R161))<ABS($N161/$O161),$N161-SUM($P161:R161),$N161/$O161))","v":0},{"$f":"IF($O161=0,0,IF(ABS($N161-SUM($P161:S161))<ABS($N161/$O161),$N161-SUM($P161:S161),$N161/$O161))","v":0}]
[null,50,{"$f":"M151","v":2012},null,null,null,null,null,null,null,null,null,{"$f":"($M$152*0.5)/$B162","v":0},{"$f":"M$55-SUM(D162:M162)","v":0},{"$f":"B153-0.5","v":49.5},0,{"$f":"IF($O162=0,0,IF(ABS($N162-SUM($P162:P162))<ABS($N162/$O162),$N162-SUM($P162:P162),$N162/$O162))","v":0},{"$f":"IF($O162=0,0,IF(ABS($N162-SUM($P162:Q162))<ABS($N162/$O162),$N162-SUM($P162:Q162),$N162/$O162))","v":0},{"$f":"IF($O162=0,0,IF(ABS($N162-SUM($P162:R162))<ABS($N162/$O162),$N162-SUM($P162:R162),$N162/$O162))","v":0},{"$f":"IF($O162=0,0,IF(ABS($N162-SUM($P162:S162))<ABS($N162/$O162),$N162-SUM($P162:S162),$N162/$O162))","v":0}]
["SL Depreciation",null,null,{"$f":"SUM(D153:D162)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(P153:P162)","v":0},0,0,0,0]
["Actual WDV","Check",{"$f":"ABS(N164)","v":0},{"$f":"D152-D163","v":0},{"$f":"D164+E152-E163","v":0},{"$f":"E164+F152-F163","v":0},{"$f":"F164+G152-G163","v":0},{"$f":"G164+H$55-H163","v":0},{"$f":"H164+I$55-I163","v":0},0,0,0,0,{"$f":"ABS(N163-M164)","v":0},null,{"$f":"N163-P163","v":0},{"$f":"P164-Q163","v":0},{"$f":"Q164-R163","v":0},0,0]
[]
[{"$f":"A$71","v":"SCADA"},null,null,{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"$P166","v":2013},{"$f":"$P166","v":2013},{"$f":"P$17","v":2013},2014,2015,2016,2017]
["Decision Net Capex","Eco Life","Year",{"$f":"D$42","v":0.96747172665703973},{"$f":"E$42","v":0.33818983110485573},0.11875317606602476,0.13736085915437601,0.18980899545595978,1.0515472317757009,0.82551152407004535,0.81480241764667249,0.89829115054621855,0.25031961247941292,"OAV","Rem Life"]
[null,{"$f":"$B$71","v":7},{"$f":"D166","v":2003},{"$f":"($D$167*0.5)/$B168","v":6.9105123332645693E-2},{"$f":"IF(ABS($D$167-SUM($D168:D168))<ABS($D$167/$B168),$D$167-SUM($D168:D168),$D$167/$B168)","v":0.13821024666529139},{"$f":"IF(ABS($D$167-SUM($D168:E168))<ABS($D$167/$B168),$D$167-SUM($D168:E168),$D$167/$B168)","v":0.13821024666529139},{"$f":"IF(ABS($D$167-SUM($D168:F168))<ABS($D$167/$B168),$D$167-SUM($D168:F168),$D$167/$B168)","v":0.13821024666529139},{"$f":"IF(ABS($D$167-SUM($D168:G168))<ABS($D$167/$B168),$D$167-SUM($D168:G168),$D$167/$B168)","v":0.13821024666529139},{"$f":"IF(ABS($D$167-SUM($D168:H168))<ABS($D$167/$B168),$D$167-SUM($D168:H168),$D$167/$B168)","v":0.13821024666529139},{"$f":"IF(ABS($D$167-SUM($D168:I168))<ABS($D$167/$B168),$D$167-SUM($D168:I168),$D$167/$B168)","v":0.13821024666529139},{"$f":"IF(ABS($D$167-SUM($D168:J168))<ABS($D$167/$B168),$D$167-SUM($D168:J168),$D$167/$B168)","v":6.9105123332645846E-2},{"$f":"IF(ABS($D$167-SUM($D168:K168))<ABS($D$167/$B168),$D$167-SUM($D168:K168),$D$167/$B168)","v":0},{"$f":"IF(ABS($D$167-SUM($D168:L168))<ABS($D$167/$B168),$D$167-SUM($D168:L168),$D$167/$B168)","v":0},{"$f":"D$56-SUM(D168:M168)","v":0},{"$f":"IF(O169-1<0,0,O169-1)","v":0},{"$f":"IF(O168<1,N168,N168/O168)","v":0},{"$f":"IF($O168=0,0,IF(ABS($N168-SUM($P168:P168))<ABS($N168/$O168),$N168-SUM($P168:P168),$N168/$O168))","v":0},{"$f":"IF($O168=0,0,IF(ABS($N168-SUM($P168:Q168))<ABS($N168/$O168),$N168-SUM($P168:Q168),$N168/$O168))","v":0},{"$f":"IF($O168=0,0,IF(ABS($N168-SUM($P168:R168))<ABS($N168/$O168),$N168-SUM($P168:R168),$N168/$O168))","v":0},{"$f":"IF($O168=0,0,IF(ABS($N168-SUM($P168:S168))<ABS($N168/$O168),$N168-SUM($P168:S168),$N168/$O168))","v":0}]
[null,{"$f":"B168","v":7},{"$f":"E166","v":2004},null,{"$f":"($E$167*0.5)/$B169","v":2.4156416507489696E-2},{"$f":"IF(ABS($E$167-SUM($D169:E169))<ABS($E$167/$B169),$E$167-SUM($D169:E169),$E$167/$B169)","v":4.8312833014979392E-2},{"$f":"IF(ABS($E$167-SUM($D169:F169))<ABS($E$167/$B169),$E$167-SUM($D169:F169),$E$167/$B169)","v":4.8312833014979392E-2},{"$f":"IF(ABS($E$167-SUM($D169:G169))<ABS($E$167/$B169),$E$167-SUM($D169:G169),$E$167/$B169)","v":4.8312833014979392E-2},{"$f":"IF(ABS($E$167-SUM($D169:H169))<ABS($E$167/$B169),$E$167-SUM($D169:H169),$E$167/$B169)","v":4.8312833014979392E-2},{"$f":"IF(ABS($E$167-SUM($D169:I169))<ABS($E$167/$B169),$E$167-SUM($D169:I169),$E$167/$B169)","v":4.8312833014979392E-2},{"$f":"IF(ABS($E$167-SUM($D169:J169))<ABS($E$167/$B169),$E$167-SUM($D169:J169),$E$167/$B169)","v":4.8312833014979392E-2},{"$f":"IF(ABS($E$167-SUM($D169:K169))<ABS($E$167/$B169),$E$167-SUM($D169:K169),$E$167/$B169)","v":2.4156416507489675E-2},{"$f":"IF(ABS($E$167-SUM($D169:L169))<ABS($E$167/$B169),$E$167-SUM($D169:L169),$E$167/$B169)","v":0},{"$f":"E$56-SUM(D169:M169)","v":0},0,{"$f":"IF(O169<1,N169,N169/O169)","v":0},{"$f":"IF($O169=0,0,IF(ABS($N169-SUM($P169:P169))<ABS($N169/$O169),$N169-SUM($P169:P169),$N169/$O169))","v":0},{"$f":"IF($O169=0,0,IF(ABS($N169-SUM($P169:Q169))<ABS($N169/$O169),$N169-SUM($P169:Q169),$N169/$O169))","v":0},{"$f":"IF($O169=0,0,IF(ABS($N169-SUM($P169:R169))<ABS($N169/$O169),$N169-SUM($P169:R169),$N169/$O169))","v":0},{"$f":"IF($O169=0,0,IF(ABS($N169-SUM($P169:S169))<ABS($N169/$O169),$N169-SUM($P169:S169),$N169/$O169))","v":0}]
[null,7,{"$f":"F166","v":2005},null,null,{"$f":"($F$167*0.5)/$B170","v":8.4823697190017679E-3},{"$f":"IF(ABS($F$167-SUM($D170:F170))<ABS($F$167/$B170),$F$167-SUM($D170:F170),$F$167/$B170)","v":1.6964739438003536E-2},{"$f":"IF(ABS($F$167-SUM($D170:G170))<ABS($F$167/$B170),$F$167-SUM($D170:G170),$F$167/$B170)","v":1.6964739438003536E-2},{"$f":"IF(ABS($F$167-SUM($D170:H170))<ABS($F$167/$B170),$F$167-SUM($D170:H170),$F$167/$B170)","v":1.6964739438003536E-2},{"$f":"IF(ABS($F$167-SUM($D170:I170))<ABS($F$167/$B170),$F$167-SUM($D170:I170),$F$167/$B170)","v":1.6964739438003536E-2},{"$f":"IF(ABS($F$167-SUM($D170:J170))<ABS($F$167/$B170),$F$167-SUM($D170:J170),$F$167/$B170)","v":1.6964739438003536E-2},{"$f":"IF(ABS($F$167-SUM($D170:K170))<ABS($F$167/$B170),$F$167-SUM($D170:K170),$F$167/$B170)","v":1.6964739438003536E-2},{"$f":"IF(ABS($F$167-SUM($D170:L170))<ABS($F$167/$B170),$F$167-SUM($D170:L170),$F$167/$B170)","v":8.4823697190017922E-3},{"$f":"F$56-SUM(D170:M170)","v":0},0,0,{"$f":"IF($O170=0,0,IF(ABS($N170-SUM($P170:P170))<ABS($N170/$O170),$N170-SUM($P170:P170),$N170/$O170))","v":0},{"$f":"IF($O170=0,0,IF(ABS($N170-SUM($P170:Q170))<ABS($N170/$O170),$N170-SUM($P170:Q170),$N170/$O170))","v":0},{"$f":"IF($O170=0,0,IF(ABS($N170-SUM($P170:R170))<ABS($N170/$O170),$N170-SUM($P170:R170),$N170/$O170))","v":0},{"$f":"IF($O170=0,0,IF(ABS($N170-SUM($P170:S170))<ABS($N170/$O170),$N170-SUM($P170:S170),$N170/$O170))","v":0}]
[null,7,{"$f":"G166","v":2006},null,null,null,{"$f":"($G$167*0.5)/$B171","v":9.811489939598286E-3},{"$f":"IF(ABS($G$167-SUM($D171:G171))<ABS($G$167/$B171),$G$167-SUM($D171:G171),$G$167/$B171)","v":1.9622979879196572E-2},{"$f":"IF(ABS($G$167-SUM($D171:H171))<ABS($G$167/$B171),$G$167-SUM($D171:H171),$G$167/$B171)","v":1.9622979879196572E-2},{"$f":"IF(ABS($G$167-SUM($D171:I171))<ABS($G$167/$B171),$G$167-SUM($D171:I171),$G$167/$B171)","v":1.9622979879196572E-2},{"$f":"IF(ABS($G$167-SUM($D171:J171))<ABS($G$167/$B171),$G$167-SUM($D171:J171),$G$167/$B171)","v":1.9622979879196572E-2},{"$f":"IF(ABS($G$167-SUM($D171:K171))<ABS($G$167/$B171),$G$167-SUM($D171:K171),$G$167/$B171)","v":1.9622979879196572E-2},{"$f":"IF(ABS($G$167-SUM($D171:L171))<ABS($G$167/$B171),$G$167-SUM($D171:L171),$G$167/$B171)","v":1.9622979879196572E-2},{"$f":"G$56-SUM(D171:M171)","v":9.8114899395982946E-3},0.5,9.8114899395982946E-3,{"$f":"IF($O171=0,0,IF(ABS($N171-SUM($P171:P171))<ABS($N171/$O171),$N171-SUM($P171:P171),$N171/$O171))","v":0},{"$f":"IF($O171=0,0,IF(ABS($N171-SUM($P171:Q171))<ABS($N171/$O171),$N171-SUM($P171:Q171),$N171/$O171))","v":0},{"$f":"IF($O171=0,0,IF(ABS($N171-SUM($P171:R171))<ABS($N171/$O171),$N171-SUM($P171:R171),$N171/$O171))","v":0},{"$f":"IF($O171=0,0,IF(ABS($N171-SUM($P171:S171))<ABS($N171/$O171),$N171-SUM($P171:S171),$N171/$O171))","v":0}]
[null,7,{"$f":"H166","v":2007},null,null,null,null,{"$f":"($H$167*0.5)/$B172","v":1.3557785389711413E-2},{"$f":"IF(ABS($H$167-SUM($D172:H172))<ABS($H$167/$B172),$H$167-SUM($D172:H172),$H$167/$B172)","v":2.7115570779422827E-2},{"$f":"IF(ABS($H$167-SUM($D172:I172))<ABS($H$167/$B172),$H$167-SUM($D172:I172),$H$167/$B172)","v":2.7115570779422827E-2},{"$f":"IF(ABS($H$167-SUM($D172:J172))<ABS($H$167/$B172),$H$167-SUM($D172:J172),$H$167/$B172)","v":2.7115570779422827E-2},{"$f":"IF(ABS($H$167-SUM($D172:K172))<ABS($H$167/$B172),$H$167-SUM($D172:K172),$H$167/$B172)","v":2.7115570779422827E-2},{"$f":"IF(ABS($H$167-SUM($D172:L172))<ABS($H$167/$B172),$H$167-SUM($D172:L172),$H$167/$B172)","v":2.7115570779422827E-2},{"$f":"H$56-SUM(D172:M172)","v":8.4764168034947129E-2},1.5,5.6509445356631417E-2,{"$f":"IF($O172=0,0,IF(ABS($N172-SUM($P172:P172))<ABS($N172/$O172),$N172-SUM($P172:P172),$N172/$O172))","v":2.8254722678315712E-2},{"$f":"IF($O172=0,0,IF(ABS($N172-SUM($P172:Q172))<ABS($N172/$O172),$N172-SUM($P172:Q172),$N172/$O172))","v":0},{"$f":"IF($O172=0,0,IF(ABS($N172-SUM($P172:R172))<ABS($N172/$O172),$N172-SUM($P172:R172),$N172/$O172))","v":0},{"$f":"IF($O172=0,0,IF(ABS($N172-SUM($P172:S172))<ABS($N172/$O172),$N172-SUM($P172:S172),$N172/$O172))","v":0}]
[null,7,{"$f":"I166","v":2008},null,null,null,null,null,{"$f":"($I$167*0.5)/$B173","v":7.5110516555407209E-2},{"$f":"IF(ABS($I$167-SUM($D173:I173))<ABS($I$167/$B173),$I$167-SUM($D173:I173),$I$167/$B173)","v":0.15022103311081442},{"$f":"IF(ABS($I$167-SUM($D173:J173))<ABS($I$167/$B173),$I$167-SUM($D173:J173),$I$167/$B173)","v":0.15022103311081442},{"$f":"IF(ABS($I$167-SUM($D173:K173))<ABS($I$167/$B173),$I$167-SUM($D173:K173),$I$167/$B173)","v":0.15022103311081442},{"$f":"IF(ABS($I$167-SUM($D173:L173))<ABS($I$167/$B173),$I$167-SUM($D173:L173),$I$167/$B173)","v":0.15022103311081442},{"$f":"I$56-SUM(D173:M173)","v":-0.56352471686751748},2.5,-0.22540988674700699,{"$f":"IF($O173=0,0,IF(ABS($N173-SUM($P173:P173))<ABS($N173/$O173),$N173-SUM($P173:P173),$N173/$O173))","v":-0.22540988674700699},{"$f":"IF($O173=0,0,IF(ABS($N173-SUM($P173:Q173))<ABS($N173/$O173),$N173-SUM($P173:Q173),$N173/$O173))","v":-0.11270494337350351},{"$f":"IF($O173=0,0,IF(ABS($N173-SUM($P173:R173))<ABS($N173/$O173),$N173-SUM($P173:R173),$N173/$O173))","v":0},{"$f":"IF($O173=0,0,IF(ABS($N173-SUM($P173:S173))<ABS($N173/$O173),$N173-SUM($P173:S173),$N173/$O173))","v":0}]
[null,7,{"$f":"J166","v":2009},null,null,null,null,null,null,{"$f":"($J$167*0.5)/$B174","v":5.89651088621461E-2},{"$f":"IF(ABS($J$167-SUM($D174:J174))<ABS($J$167/$B174),$J$167-SUM($D174:J174),$J$167/$B174)","v":0.1179302177242922},{"$f":"IF(ABS($J$167-SUM($D174:K174))<ABS($J$167/$B174),$J$167-SUM($D174:K174),$J$167/$B174)","v":0.1179302177242922},{"$f":"IF(ABS($J$167-SUM($D174:L174))<ABS($J$167/$B174),$J$167-SUM($D174:L174),$J$167/$B174)","v":0.1179302177242922},{"$f":"J$56-SUM(D174:M174)","v":-0.32640897969268035},3.5,-9.3259708483622958E-2,{"$f":"IF($O174=0,0,IF(ABS($N174-SUM($P174:P174))<ABS($N174/$O174),$N174-SUM($P174:P174),$N174/$O174))","v":-9.3259708483622958E-2},{"$f":"IF($O174=0,0,IF(ABS($N174-SUM($P174:Q174))<ABS($N174/$O174),$N174-SUM($P174:Q174),$N174/$O174))","v":-9.3259708483622958E-2},{"$f":"IF($O174=0,0,IF(ABS($N174-SUM($P174:R174))<ABS($N174/$O174),$N174-SUM($P174:R174),$N174/$O174))","v":-4.6629854241811486E-2},{"$f":"IF($O174=0,0,IF(ABS($N174-SUM($P174:S174))<ABS($N174/$O174),$N174-SUM($P174:S174),$N174/$O174))","v":0}]
[null,7,{"$f":"K166","v":2010},null,null,null,null,null,null,null,{"$f":"($K$167*0.5)/$B175","v":5.8200172689048035E-2},{"$f":"IF(ABS($K$167-SUM($D175:K175))<ABS($K$167/$B175),$K$167-SUM($D175:K175),$K$167/$B175)","v":0.11640034537809607},{"$f":"IF(ABS($K$167-SUM($D175:L175))<ABS($K$167/$B175),$K$167-SUM($D175:L175),$K$167/$B175)","v":0.11640034537809607},{"$f":"K$56-SUM(D175:M175)","v":-0.2867479555448843},4.5,-6.3721767898863177E-2,{"$f":"IF($O175=0,0,IF(ABS($N175-SUM($P175:P175))<ABS($N175/$O175),$N175-SUM($P175:P175),$N175/$O175))","v":-6.3721767898863177E-2},{"$f":"IF($O175=0,0,IF(ABS($N175-SUM($P175:Q175))<ABS($N175/$O175),$N175-SUM($P175:Q175),$N175/$O175))","v":-6.3721767898863177E-2},{"$f":"IF($O175=0,0,IF(ABS($N175-SUM($P175:R175))<ABS($N175/$O175),$N175-SUM($P175:R175),$N175/$O175))","v":-6.3721767898863177E-2},{"$f":"IF($O175=0,0,IF(ABS($N175-SUM($P175:S175))<ABS($N175/$O175),$N175-SUM($P175:S175),$N175/$O175))","v":-3.1860883949431595E-2}]
[null,7,{"$f":"L166","v":2011},null,null,null,null,null,null,null,null,{"$f":"($L$167*0.5)/$B176","v":6.4163653610444182E-2},{"$f":"IF(ABS($L$167-SUM($D176:L176))<ABS($L$167/$B176),$L$167-SUM($D176:L176),$L$167/$B176)","v":0.12832730722088836},{"$f":"L$56-SUM(D176:M176)","v":-0.12106222453589112},{"$f":"IF(O177-1<0,0,O177-1)","v":5.5},-2.2011313551980202E-2,{"$f":"IF($O176=0,0,IF(ABS($N176-SUM($P176:P176))<ABS($N176/$O176),$N176-SUM($P176:P176),$N176/$O176))","v":-2.2011313551980202E-2},{"$f":"IF($O176=0,0,IF(ABS($N176-SUM($P176:Q176))<ABS($N176/$O176),$N176-SUM($P176:Q176),$N176/$O176))","v":-2.2011313551980202E-2},{"$f":"IF($O176=0,0,IF(ABS($N176-SUM($P176:R176))<ABS($N176/$O176),$N176-SUM($P176:R176),$N176/$O176))","v":-2.2011313551980202E-2},{"$f":"IF($O176=0,0,IF(ABS($N176-SUM($P176:S176))<ABS($N176/$O176),$N176-SUM($P176:S176),$N176/$O176))","v":-2.2011313551980202E-2}]
[null,7,{"$f":"M166","v":2012},null,null,null,null,null,null,null,null,null,{"$f":"($M$167*0.5)/$B177","v":1.7879972319958064E-2},{"$f":"M$56-SUM(D177:M177)","v":7.3940117680041925E-2},{"$f":"B168-0.5","v":6.5},1.137540272000645E-2,{"$f":"IF($O177=0,0,IF(ABS($N177-SUM($P177:P177))<ABS($N177/$O177),$N177-SUM($P177:P177),$N177/$O177))","v":1.137540272000645E-2},{"$f":"IF($O177=0,0,IF(ABS($N177-SUM($P177:Q177))<ABS($N177/$O177),$N177-SUM($P177:Q177),$N177/$O177))","v":1.137540272000645E-2},{"$f":"IF($O177=0,0,IF(ABS($N177-SUM($P177:R177))<ABS($N177/$O177),$N177-SUM($P177:R177),$N177/$O177))","v":1.137540272000645E-2},{"$f":"IF($O177=0,0,IF(ABS($N177-SUM($P177:S177))<ABS($N177/$O177),$N177-SUM($P177:S177),$N177/$O177))","v":1.137540272000645E-2}]
["SL Depreciation",null,null,{"$f":"SUM(D168:D177)","v":6.9105123332645693E-2},0.16236666317278109,0.19500544939927253,0.21329930905787259,0.23666858438718227,0.32533688633230085,0.4594125117498542,0.50747266996840279,0.53657495642775954,0.58597979613167039,-1.1292281009863863,null,{"$f":"SUM(P168:P177)","v":-0.32670633866523724},-0.36477255128315123,-0.28032233058796341,-0.12098753297264841,-4.2496794781405348E-2]
["Actual WDV","Check",{"$f":"ABS(N179)","v":0},{"$f":"D167-D178","v":0.898366603324394},{"$f":"D179+E167-E178","v":1.0741897712564685},{"$f":"E179+F167-F178","v":0.99793749792322073},{"$f":"F179+G167-G178","v":0.92199904801972421},{"$f":"G179+H$56-H178","v":0.91923027095431453},{"$f":"H179+I$56-I178","v":0.70636331675316122},0.33329758734564929,-0.16992217472239762,-0.63506839485471578,-1.1292281009863863,{"$f":"ABS(N178-M179)","v":0},null,{"$f":"N178-P178","v":-0.80252176232114902},{"$f":"P179-Q178","v":-0.4377492110379978},{"$f":"Q179-R178","v":-0.15742688045003439},-3.6439347477385975E-2,6.0574473040193727E-3]
[]
[{"$f":"A$72","v":"Computer Equipment"},null,null,{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"$P181","v":2013},{"$f":"$P181","v":2013},{"$f":"P$17","v":2013},2014,2015,2016,2017]
["Decision Net Capex","Eco Life","Year",{"$f":"D$43","v":3.9154121241877258},{"$f":"E$43","v":6.0567800858550322},1.6228543741403028,0.68960480963951931,1.3717794698944366,3.4670427236315087,26.14353805073431,0.32933911882510014,0.62873831775700928,0.32933911882510014,"OAV","Rem Life"]
[null,{"$f":"$B$72","v":5},{"$f":"D181","v":2003},{"$f":"($D$182*0.5)/$B183","v":0.3915412124187726},{"$f":"IF(ABS($D$182-SUM($D183:D183))<ABS($D$182/$B183),$D$182-SUM($D183:D183),$D$182/$B183)","v":0.7830824248375452},{"$f":"IF(ABS($D$182-SUM($D183:E183))<ABS($D$182/$B183),$D$182-SUM($D183:E183),$D$182/$B183)","v":0.7830824248375452},{"$f":"IF(ABS($D$182-SUM($D183:F183))<ABS($D$182/$B183),$D$182-SUM($D183:F183),$D$182/$B183)","v":0.7830824248375452},{"$f":"IF(ABS($D$182-SUM($D183:G183))<ABS($D$182/$B183),$D$182-SUM($D183:G183),$D$182/$B183)","v":0.7830824248375452},{"$f":"IF(ABS($D$182-SUM($D183:H183))<ABS($D$182/$B183),$D$182-SUM($D183:H183),$D$182/$B183)","v":0.39154121241877249},{"$f":"IF(ABS($D$182-SUM($D183:I183))<ABS($D$182/$B183),$D$182-SUM($D183:I183),$D$182/$B183)","v":0},{"$f":"IF(ABS($D$182-SUM($D183:J183))<ABS($D$182/$B183),$D$182-SUM($D183:J183),$D$182/$B183)","v":0},{"$f":"IF(ABS($D$182-SUM($D183:K183))<ABS($D$182/$B183),$D$182-SUM($D183:K183),$D$182/$B183)","v":0},{"$f":"IF(ABS($D$182-SUM($D183:L183))<ABS($D$182/$B183),$D$182-SUM($D183:L183),$D$182/$B183)","v":0},{"$f":"D$57-SUM(D183:M183)","v":0},{"$f":"IF(O184-1<0,0,O184-1)","v":0},{"$f":"IF(O183<1,N183,N183/O183)","v":0},{"$f":"IF($O183=0,0,IF(ABS($N183-SUM($P183:P183))<ABS($N183/$O183),$N183-SUM($P183:P183),$N183/$O183))","v":0},{"$f":"IF($O183=0,0,IF(ABS($N183-SUM($P183:Q183))<ABS($N183/$O183),$N183-SUM($P183:Q183),$N183/$O183))","v":0},{"$f":"IF($O183=0,0,IF(ABS($N183-SUM($P183:R183))<ABS($N183/$O183),$N183-SUM($P183:R183),$N183/$O183))","v":0},{"$f":"IF($O183=0,0,IF(ABS($N183-SUM($P183:S183))<ABS($N183/$O183),$N183-SUM($P183:S183),$N183/$O183))","v":0}]
[null,{"$f":"B183","v":5},{"$f":"E181","v":2004},null,{"$f":"($E$182*0.5)/$B184","v":0.60567800858550325},{"$f":"IF(ABS($E$182-SUM($D184:E184))<ABS($E$182/$B184),$E$182-SUM($D184:E184),$E$182/$B184)","v":1.2113560171710065},{"$f":"IF(ABS($E$182-SUM($D184:F184))<ABS($E$182/$B184),$E$182-SUM($D184:F184),$E$182/$B184)","v":1.2113560171710065},{"$f":"IF(ABS($E$182-SUM($D184:G184))<ABS($E$182/$B184),$E$182-SUM($D184:G184),$E$182/$B184)","v":1.2113560171710065},{"$f":"IF(ABS($E$182-SUM($D184:H184))<ABS($E$182/$B184),$E$182-SUM($D184:H184),$E$182/$B184)","v":1.2113560171710065},{"$f":"IF(ABS($E$182-SUM($D184:I184))<ABS($E$182/$B184),$E$182-SUM($D184:I184),$E$182/$B184)","v":0.60567800858550314},{"$f":"IF(ABS($E$182-SUM($D184:J184))<ABS($E$182/$B184),$E$182-SUM($D184:J184),$E$182/$B184)","v":0},{"$f":"IF(ABS($E$182-SUM($D184:K184))<ABS($E$182/$B184),$E$182-SUM($D184:K184),$E$182/$B184)","v":0},{"$f":"IF(ABS($E$182-SUM($D184:L184))<ABS($E$182/$B184),$E$182-SUM($D184:L184),$E$182/$B184)","v":0},{"$f":"E$57-SUM(D184:M184)","v":0},0,{"$f":"IF(O184<1,N184,N184/O184)","v":0},{"$f":"IF($O184=0,0,IF(ABS($N184-SUM($P184:P184))<ABS($N184/$O184),$N184-SUM($P184:P184),$N184/$O184))","v":0},{"$f":"IF($O184=0,0,IF(ABS($N184-SUM($P184:Q184))<ABS($N184/$O184),$N184-SUM($P184:Q184),$N184/$O184))","v":0},{"$f":"IF($O184=0,0,IF(ABS($N184-SUM($P184:R184))<ABS($N184/$O184),$N184-SUM($P184:R184),$N184/$O184))","v":0},{"$f":"IF($O184=0,0,IF(ABS($N184-SUM($P184:S184))<ABS($N184/$O184),$N184-SUM($P184:S184),$N184/$O184))","v":0}]
[null,5,{"$f":"F181","v":2005},null,null,{"$f":"($F$182*0.5)/$B185","v":0.16228543741403029},{"$f":"IF(ABS($F$182-SUM($D185:F185))<ABS($F$182/$B185),$F$182-SUM($D185:F185),$F$182/$B185)","v":0.32457087482806057},{"$f":"IF(ABS($F$182-SUM($D185:G185))<ABS($F$182/$B185),$F$182-SUM($D185:G185),$F$182/$B185)","v":0.32457087482806057},{"$f":"IF(ABS($F$182-SUM($D185:H185))<ABS($F$182/$B185),$F$182-SUM($D185:H185),$F$182/$B185)","v":0.32457087482806057},{"$f":"IF(ABS($F$182-SUM($D185:I185))<ABS($F$182/$B185),$F$182-SUM($D185:I185),$F$182/$B185)","v":0.32457087482806057},{"$f":"IF(ABS($F$182-SUM($D185:J185))<ABS($F$182/$B185),$F$182-SUM($D185:J185),$F$182/$B185)","v":0.1622854374140299},{"$f":"IF(ABS($F$182-SUM($D185:K185))<ABS($F$182/$B185),$F$182-SUM($D185:K185),$F$182/$B185)","v":0},{"$f":"IF(ABS($F$182-SUM($D185:L185))<ABS($F$182/$B185),$F$182-SUM($D185:L185),$F$182/$B185)","v":0},{"$f":"F$57-SUM(D185:M185)","v":0},0,0,{"$f":"IF($O185=0,0,IF(ABS($N185-SUM($P185:P185))<ABS($N185/$O185),$N185-SUM($P185:P185),$N185/$O185))","v":0},{"$f":"IF($O185=0,0,IF(ABS($N185-SUM($P185:Q185))<ABS($N185/$O185),$N185-SUM($P185:Q185),$N185/$O185))","v":0},{"$f":"IF($O185=0,0,IF(ABS($N185-SUM($P185:R185))<ABS($N185/$O185),$N185-SUM($P185:R185),$N185/$O185))","v":0},{"$f":"IF($O185=0,0,IF(ABS($N185-SUM($P185:S185))<ABS($N185/$O185),$N185-SUM($P185:S185),$N185/$O185))","v":0}]
[null,5,{"$f":"G181","v":2006},null,null,null,{"$f":"($G$182*0.5)/$B186","v":6.8960480963951937E-2},{"$f":"IF(ABS($G$182-SUM($D186:G186))<ABS($G$182/$B186),$G$182-SUM($D186:G186),$G$182/$B186)","v":0.13792096192790387},{"$f":"IF(ABS($G$182-SUM($D186:H186))<ABS($G$182/$B186),$G$182-SUM($D186:H186),$G$182/$B186)","v":0.13792096192790387},{"$f":"IF(ABS($G$182-SUM($D186:I186))<ABS($G$182/$B186),$G$182-SUM($D186:I186),$G$182/$B186)","v":0.13792096192790387},{"$f":"IF(ABS($G$182-SUM($D186:J186))<ABS($G$182/$B186),$G$182-SUM($D186:J186),$G$182/$B186)","v":0.13792096192790387},{"$f":"IF(ABS($G$182-SUM($D186:K186))<ABS($G$182/$B186),$G$182-SUM($D186:K186),$G$182/$B186)","v":6.8960480963951909E-2},{"$f":"IF(ABS($G$182-SUM($D186:L186))<ABS($G$182/$B186),$G$182-SUM($D186:L186),$G$182/$B186)","v":0},{"$f":"G$57-SUM(D186:M186)","v":0},0,0,{"$f":"IF($O186=0,0,IF(ABS($N186-SUM($P186:P186))<ABS($N186/$O186),$N186-SUM($P186:P186),$N186/$O186))","v":0},{"$f":"IF($O186=0,0,IF(ABS($N186-SUM($P186:Q186))<ABS($N186/$O186),$N186-SUM($P186:Q186),$N186/$O186))","v":0},{"$f":"IF($O186=0,0,IF(ABS($N186-SUM($P186:R186))<ABS($N186/$O186),$N186-SUM($P186:R186),$N186/$O186))","v":0},{"$f":"IF($O186=0,0,IF(ABS($N186-SUM($P186:S186))<ABS($N186/$O186),$N186-SUM($P186:S186),$N186/$O186))","v":0}]
[null,5,{"$f":"H181","v":2007},null,null,null,null,{"$f":"($H$182*0.5)/$B187","v":0.13717794698944366},{"$f":"IF(ABS($H$182-SUM($D187:H187))<ABS($H$182/$B187),$H$182-SUM($D187:H187),$H$182/$B187)","v":0.27435589397888732},{"$f":"IF(ABS($H$182-SUM($D187:I187))<ABS($H$182/$B187),$H$182-SUM($D187:I187),$H$182/$B187)","v":0.27435589397888732},{"$f":"IF(ABS($H$182-SUM($D187:J187))<ABS($H$182/$B187),$H$182-SUM($D187:J187),$H$182/$B187)","v":0.27435589397888732},{"$f":"IF(ABS($H$182-SUM($D187:K187))<ABS($H$182/$B187),$H$182-SUM($D187:K187),$H$182/$B187)","v":0.27435589397888732},{"$f":"IF(ABS($H$182-SUM($D187:L187))<ABS($H$182/$B187),$H$182-SUM($D187:L187),$H$182/$B187)","v":0.13717794698944363},{"$f":"H$57-SUM(D187:M187)","v":-0.4926388147884635},0,-0.4926388147884635,{"$f":"IF($O187=0,0,IF(ABS($N187-SUM($P187:P187))<ABS($N187/$O187),$N187-SUM($P187:P187),$N187/$O187))","v":0},{"$f":"IF($O187=0,0,IF(ABS($N187-SUM($P187:Q187))<ABS($N187/$O187),$N187-SUM($P187:Q187),$N187/$O187))","v":0},{"$f":"IF($O187=0,0,IF(ABS($N187-SUM($P187:R187))<ABS($N187/$O187),$N187-SUM($P187:R187),$N187/$O187))","v":0},{"$f":"IF($O187=0,0,IF(ABS($N187-SUM($P187:S187))<ABS($N187/$O187),$N187-SUM($P187:S187),$N187/$O187))","v":0}]
[null,5,{"$f":"I181","v":2008},null,null,null,null,null,{"$f":"($I$182*0.5)/$B188","v":0.34670427236315088},{"$f":"IF(ABS($I$182-SUM($D188:I188))<ABS($I$182/$B188),$I$182-SUM($D188:I188),$I$182/$B188)","v":0.69340854472630176},{"$f":"IF(ABS($I$182-SUM($D188:J188))<ABS($I$182/$B188),$I$182-SUM($D188:J188),$I$182/$B188)","v":0.69340854472630176},{"$f":"IF(ABS($I$182-SUM($D188:K188))<ABS($I$182/$B188),$I$182-SUM($D188:K188),$I$182/$B188)","v":0.69340854472630176},{"$f":"IF(ABS($I$182-SUM($D188:L188))<ABS($I$182/$B188),$I$182-SUM($D188:L188),$I$182/$B188)","v":0.69340854472630176},{"$f":"I$57-SUM(D188:M188)","v":-2.2346996066781939},0.5,-2.2346996066781939,{"$f":"IF($O188=0,0,IF(ABS($N188-SUM($P188:P188))<ABS($N188/$O188),$N188-SUM($P188:P188),$N188/$O188))","v":0},{"$f":"IF($O188=0,0,IF(ABS($N188-SUM($P188:Q188))<ABS($N188/$O188),$N188-SUM($P188:Q188),$N188/$O188))","v":0},{"$f":"IF($O188=0,0,IF(ABS($N188-SUM($P188:R188))<ABS($N188/$O188),$N188-SUM($P188:R188),$N188/$O188))","v":0},{"$f":"IF($O188=0,0,IF(ABS($N188-SUM($P188:S188))<ABS($N188/$O188),$N188-SUM($P188:S188),$N188/$O188))","v":0}]
[null,5,{"$f":"J181","v":2009},null,null,null,null,null,null,{"$f":"($J$182*0.5)/$B189","v":2.614353805073431},{"$f":"IF(ABS($J$182-SUM($D189:J189))<ABS($J$182/$B189),$J$182-SUM($D189:J189),$J$182/$B189)","v":5.2287076101468619},{"$f":"IF(ABS($J$182-SUM($D189:K189))<ABS($J$182/$B189),$J$182-SUM($D189:K189),$J$182/$B189)","v":5.2287076101468619},{"$f":"IF(ABS($J$182-SUM($D189:L189))<ABS($J$182/$B189),$J$182-SUM($D189:L189),$J$182/$B189)","v":5.2287076101468619},{"$f":"J$57-SUM(D189:M189)","v":-17.039718364306808},1.5,-11.359812242871206,{"$f":"IF($O189=0,0,IF(ABS($N189-SUM($P189:P189))<ABS($N189/$O189),$N189-SUM($P189:P189),$N189/$O189))","v":-5.6799061214356019},{"$f":"IF($O189=0,0,IF(ABS($N189-SUM($P189:Q189))<ABS($N189/$O189),$N189-SUM($P189:Q189),$N189/$O189))","v":0},{"$f":"IF($O189=0,0,IF(ABS($N189-SUM($P189:R189))<ABS($N189/$O189),$N189-SUM($P189:R189),$N189/$O189))","v":0},{"$f":"IF($O189=0,0,IF(ABS($N189-SUM($P189:S189))<ABS($N189/$O189),$N189-SUM($P189:S189),$N189/$O189))","v":0}]
[null,5,{"$f":"K181","v":2010},null,null,null,null,null,null,null,{"$f":"($K$182*0.5)/$B190","v":3.2933911882510013E-2},{"$f":"IF(ABS($K$182-SUM($D190:K190))<ABS($K$182/$B190),$K$182-SUM($D190:K190),$K$182/$B190)","v":6.5867823765020025E-2},{"$f":"IF(ABS($K$182-SUM($D190:L190))<ABS($K$182/$B190),$K$182-SUM($D190:L190),$K$182/$B190)","v":6.5867823765020025E-2},{"$f":"K$57-SUM(D190:M190)","v":6.262978396993141},2.5,2.5051913587972563,{"$f":"IF($O190=0,0,IF(ABS($N190-SUM($P190:P190))<ABS($N190/$O190),$N190-SUM($P190:P190),$N190/$O190))","v":2.5051913587972563},{"$f":"IF($O190=0,0,IF(ABS($N190-SUM($P190:Q190))<ABS($N190/$O190),$N190-SUM($P190:Q190),$N190/$O190))","v":1.2525956793986284},{"$f":"IF($O190=0,0,IF(ABS($N190-SUM($P190:R190))<ABS($N190/$O190),$N190-SUM($P190:R190),$N190/$O190))","v":0},{"$f":"IF($O190=0,0,IF(ABS($N190-SUM($P190:S190))<ABS($N190/$O190),$N190-SUM($P190:S190),$N190/$O190))","v":0}]
[null,5,{"$f":"L181","v":2011},null,null,null,null,null,null,null,null,{"$f":"($L$182*0.5)/$B191","v":6.2873831775700925E-2},{"$f":"IF(ABS($L$182-SUM($D191:L191))<ABS($L$182/$B191),$L$182-SUM($D191:L191),$L$182/$B191)","v":0.12574766355140185},{"$f":"L$57-SUM(D191:M191)","v":24.129591984188188},{"$f":"IF(O192-1<0,0,O192-1)","v":3.5},6.8941691383394827,{"$f":"IF($O191=0,0,IF(ABS($N191-SUM($P191:P191))<ABS($N191/$O191),$N191-SUM($P191:P191),$N191/$O191))","v":6.8941691383394827},{"$f":"IF($O191=0,0,IF(ABS($N191-SUM($P191:Q191))<ABS($N191/$O191),$N191-SUM($P191:Q191),$N191/$O191))","v":6.8941691383394827},{"$f":"IF($O191=0,0,IF(ABS($N191-SUM($P191:R191))<ABS($N191/$O191),$N191-SUM($P191:R191),$N191/$O191))","v":3.4470845691697392},{"$f":"IF($O191=0,0,IF(ABS($N191-SUM($P191:S191))<ABS($N191/$O191),$N191-SUM($P191:S191),$N191/$O191))","v":0}]
[null,5,{"$f":"M181","v":2012},null,null,null,null,null,null,null,null,null,{"$f":"($M$182*0.5)/$B192","v":3.2933911882510013E-2},{"$f":"M$57-SUM(D192:M192)","v":29.948313058117513},{"$f":"B183-0.5","v":4.5},6.6551806795816697,{"$f":"IF($O192=0,0,IF(ABS($N192-SUM($P192:P192))<ABS($N192/$O192),$N192-SUM($P192:P192),$N192/$O192))","v":6.6551806795816697},{"$f":"IF($O192=0,0,IF(ABS($N192-SUM($P192:Q192))<ABS($N192/$O192),$N192-SUM($P192:Q192),$N192/$O192))","v":6.6551806795816697},{"$f":"IF($O192=0,0,IF(ABS($N192-SUM($P192:R192))<ABS($N192/$O192),$N192-SUM($P192:R192),$N192/$O192))","v":6.6551806795816697},{"$f":"IF($O192=0,0,IF(ABS($N192-SUM($P192:S192))<ABS($N192/$O192),$N192-SUM($P192:S192),$N192/$O192))","v":3.3275903397908344}]
["SL Depreciation",null,null,{"$f":"SUM(D183:D192)","v":0.3915412124187726},1.3887604334230486,2.1567238794225818,2.3879697978005643,2.5941082257539598,2.6864492326877816,4.6502880891200871,6.5296123600764941,6.3941741853567233,6.283843501061539,40.573826653525373,null,{"$f":"SUM(P183:P192)","v":1.9673905123805469},10.374635055282807,14.801945497319782,10.102265248751408,3.3275903397908344]
["Actual WDV","Check",{"$f":"ABS(N194)","v":0},{"$f":"D182-D193","v":3.5238709117689533},{"$f":"D194+E182-E193","v":8.1918905642009374},{"$f":"E194+F182-F193","v":7.6580210589186581},{"$f":"F194+G182-G193","v":5.9596560707576129},{"$f":"G194+H$57-H193","v":4.2446885001096266},{"$f":"H194+I$57-I193","v":2.4438781120120092},-0.94565170590087089,-1.0476161095716741,16.876423184586891,40.573826653525373,{"$f":"ABS(N193-M194)","v":0},null,{"$f":"N193-P193","v":38.606436141144826},{"$f":"P194-Q193","v":28.231801085862017},{"$f":"Q194-R193","v":13.429855588542235},3.3275903397908273,-7.1054273576010019E-15]
[]
[{"$f":"A$73","v":"Other Assets"},null,null,{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"$P196","v":2013},{"$f":"$P196","v":2013},{"$f":"P$17","v":2013},2014,2015,2016,2017]
["Decision Net Capex","Eco Life","Year",{"$f":"D$44","v":8.3228387870036089E-3},{"$f":"E$44","v":0.15970008726249119},0,0,0,0,0,0,0,0,"OAV","Rem Life"]
[null,{"$f":"$B$73","v":10},{"$f":"D196","v":2003},{"$f":"($D$197*0.5)/$B198","v":4.1614193935018046E-4},{"$f":"IF(ABS($D$197-SUM($D198:D198))<ABS($D$197/$B198),$D$197-SUM($D198:D198),$D$197/$B198)","v":8.3228387870036091E-4},{"$f":"IF(ABS($D$197-SUM($D198:E198))<ABS($D$197/$B198),$D$197-SUM($D198:E198),$D$197/$B198)","v":8.3228387870036091E-4},{"$f":"IF(ABS($D$197-SUM($D198:F198))<ABS($D$197/$B198),$D$197-SUM($D198:F198),$D$197/$B198)","v":8.3228387870036091E-4},{"$f":"IF(ABS($D$197-SUM($D198:G198))<ABS($D$197/$B198),$D$197-SUM($D198:G198),$D$197/$B198)","v":8.3228387870036091E-4},{"$f":"IF(ABS($D$197-SUM($D198:H198))<ABS($D$197/$B198),$D$197-SUM($D198:H198),$D$197/$B198)","v":8.3228387870036091E-4},{"$f":"IF(ABS($D$197-SUM($D198:I198))<ABS($D$197/$B198),$D$197-SUM($D198:I198),$D$197/$B198)","v":8.3228387870036091E-4},{"$f":"IF(ABS($D$197-SUM($D198:J198))<ABS($D$197/$B198),$D$197-SUM($D198:J198),$D$197/$B198)","v":8.3228387870036091E-4},{"$f":"IF(ABS($D$197-SUM($D198:K198))<ABS($D$197/$B198),$D$197-SUM($D198:K198),$D$197/$B198)","v":8.3228387870036091E-4},{"$f":"IF(ABS($D$197-SUM($D198:L198))<ABS($D$197/$B198),$D$197-SUM($D198:L198),$D$197/$B198)","v":8.3228387870036091E-4},{"$f":"D$58-SUM(D198:M198)","v":4.1614193935017932E-4},{"$f":"IF(O199-1<0,0,O199-1)","v":0.5},{"$f":"IF(O198<1,N198,N198/O198)","v":4.1614193935017932E-4},{"$f":"IF($O198=0,0,IF(ABS($N198-SUM($P198:P198))<ABS($N198/$O198),$N198-SUM($P198:P198),$N198/$O198))","v":0},{"$f":"IF($O198=0,0,IF(ABS($N198-SUM($P198:Q198))<ABS($N198/$O198),$N198-SUM($P198:Q198),$N198/$O198))","v":0},{"$f":"IF($O198=0,0,IF(ABS($N198-SUM($P198:R198))<ABS($N198/$O198),$N198-SUM($P198:R198),$N198/$O198))","v":0},{"$f":"IF($O198=0,0,IF(ABS($N198-SUM($P198:S198))<ABS($N198/$O198),$N198-SUM($P198:S198),$N198/$O198))","v":0}]
[null,{"$f":"B198","v":10},{"$f":"E196","v":2004},null,{"$f":"($E$197*0.5)/$B199","v":7.9850043631245586E-3},{"$f":"IF(ABS($E$197-SUM($D199:E199))<ABS($E$197/$B199),$E$197-SUM($D199:E199),$E$197/$B199)","v":1.5970008726249117E-2},{"$f":"IF(ABS($E$197-SUM($D199:F199))<ABS($E$197/$B199),$E$197-SUM($D199:F199),$E$197/$B199)","v":1.5970008726249117E-2},{"$f":"IF(ABS($E$197-SUM($D199:G199))<ABS($E$197/$B199),$E$197-SUM($D199:G199),$E$197/$B199)","v":1.5970008726249117E-2},{"$f":"IF(ABS($E$197-SUM($D199:H199))<ABS($E$197/$B199),$E$197-SUM($D199:H199),$E$197/$B199)","v":1.5970008726249117E-2},{"$f":"IF(ABS($E$197-SUM($D199:I199))<ABS($E$197/$B199),$E$197-SUM($D199:I199),$E$197/$B199)","v":1.5970008726249117E-2},{"$f":"IF(ABS($E$197-SUM($D199:J199))<ABS($E$197/$B199),$E$197-SUM($D199:J199),$E$197/$B199)","v":1.5970008726249117E-2},{"$f":"IF(ABS($E$197-SUM($D199:K199))<ABS($E$197/$B199),$E$197-SUM($D199:K199),$E$197/$B199)","v":1.5970008726249117E-2},{"$f":"IF(ABS($E$197-SUM($D199:L199))<ABS($E$197/$B199),$E$197-SUM($D199:L199),$E$197/$B199)","v":1.5970008726249117E-2},{"$f":"E$58-SUM(D199:M199)","v":2.3955013089373672E-2},1.5,{"$f":"IF(O199<1,N199,N199/O199)","v":1.5970008726249114E-2},{"$f":"IF($O199=0,0,IF(ABS($N199-SUM($P199:P199))<ABS($N199/$O199),$N199-SUM($P199:P199),$N199/$O199))","v":7.9850043631245586E-3},{"$f":"IF($O199=0,0,IF(ABS($N199-SUM($P199:Q199))<ABS($N199/$O199),$N199-SUM($P199:Q199),$N199/$O199))","v":0},{"$f":"IF($O199=0,0,IF(ABS($N199-SUM($P199:R199))<ABS($N199/$O199),$N199-SUM($P199:R199),$N199/$O199))","v":0},{"$f":"IF($O199=0,0,IF(ABS($N199-SUM($P199:S199))<ABS($N199/$O199),$N199-SUM($P199:S199),$N199/$O199))","v":0}]
[null,10,{"$f":"F196","v":2005},null,null,{"$f":"($F$197*0.5)/$B200","v":0},{"$f":"IF(ABS($F$197-SUM($D200:F200))<ABS($F$197/$B200),$F$197-SUM($D200:F200),$F$197/$B200)","v":0},{"$f":"IF(ABS($F$197-SUM($D200:G200))<ABS($F$197/$B200),$F$197-SUM($D200:G200),$F$197/$B200)","v":0},{"$f":"IF(ABS($F$197-SUM($D200:H200))<ABS($F$197/$B200),$F$197-SUM($D200:H200),$F$197/$B200)","v":0},{"$f":"IF(ABS($F$197-SUM($D200:I200))<ABS($F$197/$B200),$F$197-SUM($D200:I200),$F$197/$B200)","v":0},{"$f":"IF(ABS($F$197-SUM($D200:J200))<ABS($F$197/$B200),$F$197-SUM($D200:J200),$F$197/$B200)","v":0},{"$f":"IF(ABS($F$197-SUM($D200:K200))<ABS($F$197/$B200),$F$197-SUM($D200:K200),$F$197/$B200)","v":0},{"$f":"IF(ABS($F$197-SUM($D200:L200))<ABS($F$197/$B200),$F$197-SUM($D200:L200),$F$197/$B200)","v":0},{"$f":"F$58-SUM(D200:M200)","v":0},2.5,0,{"$f":"IF($O200=0,0,IF(ABS($N200-SUM($P200:P200))<ABS($N200/$O200),$N200-SUM($P200:P200),$N200/$O200))","v":0},{"$f":"IF($O200=0,0,IF(ABS($N200-SUM($P200:Q200))<ABS($N200/$O200),$N200-SUM($P200:Q200),$N200/$O200))","v":0},{"$f":"IF($O200=0,0,IF(ABS($N200-SUM($P200:R200))<ABS($N200/$O200),$N200-SUM($P200:R200),$N200/$O200))","v":0},{"$f":"IF($O200=0,0,IF(ABS($N200-SUM($P200:S200))<ABS($N200/$O200),$N200-SUM($P200:S200),$N200/$O200))","v":0}]
[null,10,{"$f":"G196","v":2006},null,null,null,{"$f":"($G$197*0.5)/$B201","v":0},{"$f":"IF(ABS($G$197-SUM($D201:G201))<ABS($G$197/$B201),$G$197-SUM($D201:G201),$G$197/$B201)","v":0},{"$f":"IF(ABS($G$197-SUM($D201:H201))<ABS($G$197/$B201),$G$197-SUM($D201:H201),$G$197/$B201)","v":0},{"$f":"IF(ABS($G$197-SUM($D201:I201))<ABS($G$197/$B201),$G$197-SUM($D201:I201),$G$197/$B201)","v":0},{"$f":"IF(ABS($G$197-SUM($D201:J201))<ABS($G$197/$B201),$G$197-SUM($D201:J201),$G$197/$B201)","v":0},{"$f":"IF(ABS($G$197-SUM($D201:K201))<ABS($G$197/$B201),$G$197-SUM($D201:K201),$G$197/$B201)","v":0},{"$f":"IF(ABS($G$197-SUM($D201:L201))<ABS($G$197/$B201),$G$197-SUM($D201:L201),$G$197/$B201)","v":0},{"$f":"G$58-SUM(D201:M201)","v":0},3.5,0,{"$f":"IF($O201=0,0,IF(ABS($N201-SUM($P201:P201))<ABS($N201/$O201),$N201-SUM($P201:P201),$N201/$O201))","v":0},{"$f":"IF($O201=0,0,IF(ABS($N201-SUM($P201:Q201))<ABS($N201/$O201),$N201-SUM($P201:Q201),$N201/$O201))","v":0},{"$f":"IF($O201=0,0,IF(ABS($N201-SUM($P201:R201))<ABS($N201/$O201),$N201-SUM($P201:R201),$N201/$O201))","v":0},{"$f":"IF($O201=0,0,IF(ABS($N201-SUM($P201:S201))<ABS($N201/$O201),$N201-SUM($P201:S201),$N201/$O201))","v":0}]
[null,10,{"$f":"H196","v":2007},null,null,null,null,{"$f":"($H$197*0.5)/$B202","v":0},{"$f":"IF(ABS($H$197-SUM($D202:H202))<ABS($H$197/$B202),$H$197-SUM($D202:H202),$H$197/$B202)","v":0},{"$f":"IF(ABS($H$197-SUM($D202:I202))<ABS($H$197/$B202),$H$197-SUM($D202:I202),$H$197/$B202)","v":0},{"$f":"IF(ABS($H$197-SUM($D202:J202))<ABS($H$197/$B202),$H$197-SUM($D202:J202),$H$197/$B202)","v":0},{"$f":"IF(ABS($H$197-SUM($D202:K202))<ABS($H$197/$B202),$H$197-SUM($D202:K202),$H$197/$B202)","v":0},{"$f":"IF(ABS($H$197-SUM($D202:L202))<ABS($H$197/$B202),$H$197-SUM($D202:L202),$H$197/$B202)","v":0},{"$f":"H$58-SUM(D202:M202)","v":-3.4566473988439307E-3},4.5,-7.681438664097624E-4,{"$f":"IF($O202=0,0,IF(ABS($N202-SUM($P202:P202))<ABS($N202/$O202),$N202-SUM($P202:P202),$N202/$O202))","v":-7.681438664097624E-4},{"$f":"IF($O202=0,0,IF(ABS($N202-SUM($P202:Q202))<ABS($N202/$O202),$N202-SUM($P202:Q202),$N202/$O202))","v":-7.681438664097624E-4},{"$f":"IF($O202=0,0,IF(ABS($N202-SUM($P202:R202))<ABS($N202/$O202),$N202-SUM($P202:R202),$N202/$O202))","v":-7.681438664097624E-4},{"$f":"IF($O202=0,0,IF(ABS($N202-SUM($P202:S202))<ABS($N202/$O202),$N202-SUM($P202:S202),$N202/$O202))","v":-3.8407193320488114E-4}]
[null,10,{"$f":"I196","v":2008},null,null,null,null,null,{"$f":"($I$197*0.5)/$B203","v":0},{"$f":"IF(ABS($I$197-SUM($D203:I203))<ABS($I$197/$B203),$I$197-SUM($D203:I203),$I$197/$B203)","v":0},{"$f":"IF(ABS($I$197-SUM($D203:J203))<ABS($I$197/$B203),$I$197-SUM($D203:J203),$I$197/$B203)","v":0},{"$f":"IF(ABS($I$197-SUM($D203:K203))<ABS($I$197/$B203),$I$197-SUM($D203:K203),$I$197/$B203)","v":0},{"$f":"IF(ABS($I$197-SUM($D203:L203))<ABS($I$197/$B203),$I$197-SUM($D203:L203),$I$197/$B203)","v":0},{"$f":"I$58-SUM(D203:M203)","v":0},5.5,0,{"$f":"IF($O203=0,0,IF(ABS($N203-SUM($P203:P203))<ABS($N203/$O203),$N203-SUM($P203:P203),$N203/$O203))","v":0},{"$f":"IF($O203=0,0,IF(ABS($N203-SUM($P203:Q203))<ABS($N203/$O203),$N203-SUM($P203:Q203),$N203/$O203))","v":0},{"$f":"IF($O203=0,0,IF(ABS($N203-SUM($P203:R203))<ABS($N203/$O203),$N203-SUM($P203:R203),$N203/$O203))","v":0},{"$f":"IF($O203=0,0,IF(ABS($N203-SUM($P203:S203))<ABS($N203/$O203),$N203-SUM($P203:S203),$N203/$O203))","v":0}]
[null,10,{"$f":"J196","v":2009},null,null,null,null,null,null,{"$f":"($J$197*0.5)/$B204","v":0},{"$f":"IF(ABS($J$197-SUM($D204:J204))<ABS($J$197/$B204),$J$197-SUM($D204:J204),$J$197/$B204)","v":0},{"$f":"IF(ABS($J$197-SUM($D204:K204))<ABS($J$197/$B204),$J$197-SUM($D204:K204),$J$197/$B204)","v":0},{"$f":"IF(ABS($J$197-SUM($D204:L204))<ABS($J$197/$B204),$J$197-SUM($D204:L204),$J$197/$B204)","v":0},{"$f":"J$58-SUM(D204:M204)","v":0},6.5,0,{"$f":"IF($O204=0,0,IF(ABS($N204-SUM($P204:P204))<ABS($N204/$O204),$N204-SUM($P204:P204),$N204/$O204))","v":0},{"$f":"IF($O204=0,0,IF(ABS($N204-SUM($P204:Q204))<ABS($N204/$O204),$N204-SUM($P204:Q204),$N204/$O204))","v":0},{"$f":"IF($O204=0,0,IF(ABS($N204-SUM($P204:R204))<ABS($N204/$O204),$N204-SUM($P204:R204),$N204/$O204))","v":0},{"$f":"IF($O204=0,0,IF(ABS($N204-SUM($P204:S204))<ABS($N204/$O204),$N204-SUM($P204:S204),$N204/$O204))","v":0}]
[null,10,{"$f":"K196","v":2010},null,null,null,null,null,null,null,{"$f":"($K$197*0.5)/$B205","v":0},{"$f":"IF(ABS($K$197-SUM($D205:K205))<ABS($K$197/$B205),$K$197-SUM($D205:K205),$K$197/$B205)","v":0},{"$f":"IF(ABS($K$197-SUM($D205:L205))<ABS($K$197/$B205),$K$197-SUM($D205:L205),$K$197/$B205)","v":0},{"$f":"K$58-SUM(D205:M205)","v":0.18951247793594303},7.5,2.5268330391459072E-2,{"$f":"IF($O205=0,0,IF(ABS($N205-SUM($P205:P205))<ABS($N205/$O205),$N205-SUM($P205:P205),$N205/$O205))","v":2.5268330391459072E-2},{"$f":"IF($O205=0,0,IF(ABS($N205-SUM($P205:Q205))<ABS($N205/$O205),$N205-SUM($P205:Q205),$N205/$O205))","v":2.5268330391459072E-2},{"$f":"IF($O205=0,0,IF(ABS($N205-SUM($P205:R205))<ABS($N205/$O205),$N205-SUM($P205:R205),$N205/$O205))","v":2.5268330391459072E-2},{"$f":"IF($O205=0,0,IF(ABS($N205-SUM($P205:S205))<ABS($N205/$O205),$N205-SUM($P205:S205),$N205/$O205))","v":2.5268330391459072E-2}]
[null,10,{"$f":"L196","v":2011},null,null,null,null,null,null,null,null,{"$f":"($L$197*0.5)/$B206","v":0},{"$f":"IF(ABS($L$197-SUM($D206:L206))<ABS($L$197/$B206),$L$197-SUM($D206:L206),$L$197/$B206)","v":0},{"$f":"L$58-SUM(D206:M206)","v":0.12525908828620888},{"$f":"IF(O207-1<0,0,O207-1)","v":8.5},1.4736363327789281E-2,{"$f":"IF($O206=0,0,IF(ABS($N206-SUM($P206:P206))<ABS($N206/$O206),$N206-SUM($P206:P206),$N206/$O206))","v":1.4736363327789281E-2},{"$f":"IF($O206=0,0,IF(ABS($N206-SUM($P206:Q206))<ABS($N206/$O206),$N206-SUM($P206:Q206),$N206/$O206))","v":1.4736363327789281E-2},{"$f":"IF($O206=0,0,IF(ABS($N206-SUM($P206:R206))<ABS($N206/$O206),$N206-SUM($P206:R206),$N206/$O206))","v":1.4736363327789281E-2},{"$f":"IF($O206=0,0,IF(ABS($N206-SUM($P206:S206))<ABS($N206/$O206),$N206-SUM($P206:S206),$N206/$O206))","v":1.4736363327789281E-2}]
[null,10,{"$f":"M196","v":2012},null,null,null,null,null,null,null,null,null,{"$f":"($M$197*0.5)/$B207","v":0},{"$f":"M$58-SUM(D207:M207)","v":0.62048095999999997},{"$f":"B198-0.5","v":9.5},6.5313785263157897E-2,{"$f":"IF($O207=0,0,IF(ABS($N207-SUM($P207:P207))<ABS($N207/$O207),$N207-SUM($P207:P207),$N207/$O207))","v":6.5313785263157897E-2},{"$f":"IF($O207=0,0,IF(ABS($N207-SUM($P207:Q207))<ABS($N207/$O207),$N207-SUM($P207:Q207),$N207/$O207))","v":6.5313785263157897E-2},{"$f":"IF($O207=0,0,IF(ABS($N207-SUM($P207:R207))<ABS($N207/$O207),$N207-SUM($P207:R207),$N207/$O207))","v":6.5313785263157897E-2},{"$f":"IF($O207=0,0,IF(ABS($N207-SUM($P207:S207))<ABS($N207/$O207),$N207-SUM($P207:S207),$N207/$O207))","v":6.5313785263157897E-2}]
["SL Depreciation",null,null,{"$f":"SUM(D198:D207)","v":4.1614193935018046E-4},8.817288241824919E-3,1.6802292604949479E-2,1.6802292604949479E-2,1.6802292604949479E-2,1.6802292604949479E-2,1.6802292604949479E-2,1.6802292604949479E-2,1.6802292604949479E-2,1.6802292604949479E-2,0.95616703385203183,null,{"$f":"SUM(P198:P207)","v":0.12093648578159578},0.11253533947912105,0.10455033511599648,0.10455033511599648,0.10493440704920137]
["Actual WDV","Check",{"$f":"ABS(N209)","v":0},{"$f":"D197-D208","v":7.9066968476534279E-3},{"$f":"D209+E197-E208","v":0.1587894958683197},{"$f":"E209+F197-F208","v":0.14198720326337022},{"$f":"F209+G197-G208","v":0.12518491065842074},{"$f":"G209+H$58-H208","v":0.10492597065462733},{"$f":"H209+I$58-I208","v":8.8123678049677856E-2},7.132138544472838E-2,0.24403157077572191,0.35248836645698134,0.95616703385203183,{"$f":"ABS(N208-M209)","v":0},null,{"$f":"N208-P208","v":0.83523054807043606},{"$f":"P209-Q208","v":0.72269520859131497},{"$f":"Q209-R208","v":0.61814487347531855},0.51359453835932212,0.40866013131012074]
[]
[]
[]
[]
["Total Closing WDV",null,{"$f":"C16","v":"OAV"},{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,null,null,2013,2014,2015,2016,2017]
[{"$f":"A$65","v":"Transmission and Distribution"},null,{"$f":"C19","v":442.03045870645735},{"$f":"C215+D36-D230-D231","v":438.91418619288277},{"$f":"D215+E36-E230-E231","v":443.9391190971171},{"$f":"E215+F36-F230-F231","v":453.85879588344358},466.84926232448822,{"$f":"(G215+H50-H230-H231)*'RAB Roll Forward ($Real 2012)'!K8","v":545.3291644479832},{"$f":"H215+I50-I230-I231","v":549.1913434043596},525.73584313994252,522.0307828970449,522.28563150217076,529.32213725815825,null,null,{"$f":"M215-P230-P231","v":513.67333875898419},{"$f":"P215-Q230-Q231","v":498.02454025981007},{"$f":"Q215-R230-R231","v":482.37574176063595},466.72694326146183,451.07814476228771]
[{"$f":"A$66","v":"Services"},null,{"$f":"C21","v":430.5732592843525},{"$f":"C216+D37-D232-D233","v":428.60667897439185},{"$f":"D216+E37-E232-E233","v":419.52576536580546},{"$f":"E216+F37-F232-F233","v":410.50303821389474},401.8911349282875,{"$f":"(G216+H51-H232-H233)*'RAB Roll Forward ($Real 2012)'!K8","v":394.64520471902466},{"$f":"H216+I51-I232-I233","v":387.33901560526721},381.59233662650888,375.64138223111507,370.63542125071888,366.40367541626847,null,null,{"$f":"M216-P232-P233","v":354.51179620789549},{"$f":"P216-Q232-Q233","v":342.6199169995225},{"$f":"Q216-R232-R233","v":330.72803779114952},318.83615858277653,306.94427937440355]
[{"$f":"A$67","v":"CP"},null,{"$f":"C23","v":0},{"$f":"C217+D38-D234","v":7.8904729090397127E-2},0.17550643933872906,0.25019255591371742,0.33556091802561011,{"$f":"(G217+H52-H234)*'RAB Roll Forward ($Real 2012)'!K8","v":0.39139751111101939},{"$f":"H217+I52-I234","v":0.50137783151740556},0.67686890104297648,0.73377776121950433,0.85179944640552974,0.88907984533650608,null,null,{"$f":"M217-P234","v":0.86945391584812592},{"$f":"P217-Q234","v":0.84982798635974577},{"$f":"Q217-R234","v":0.83020205687136561},0.81057612738298546,0.7909501978946053]
[{"$f":"A$68","v":"Supply Regs / Valve Stations"},null,{"$f":"C24","v":17.447521383765643},18.250989154297486,19.861047608101384,20.070814615742513,20.446365332527829,{"$f":"(G218+H53-H235)*'RAB Roll Forward ($Real 2012)'!K8","v":20.856128836348994},22.470360891682784,22.975295427154514,22.860786972857593,22.88926092885535,22.706798688615368,null,null,{"$f":"M218-P235","v":21.467666992191084},{"$f":"P218-Q235","v":20.2285352957668},18.989403599342516,17.750271902918232,16.511140206493948]
[{"$f":"A$69","v":"Meters"},null,{"$f":"C25","v":143.13388412028553},139.22718313437446,135.46230031603599,130.73124888960174,126.43053273317076,{"$f":"(G219+H54-H236)*'RAB Roll Forward ($Real 2012)'!K8","v":122.07078705203865},116.43884079914304,111.05856073254485,105.89256504797555,100.91825305902303,95.233006615469336,null,null,86.050826657928141,76.868646700386947,67.686466742845752,58.504286785304558,49.322106827763363]
[{"$f":"A$70","v":"Land & Buildings"},null,0,0,0,0,0,{"$f":"(G220+H55-H237)*'RAB Roll Forward ($Real 2012)'!K8","v":0},0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"A$71","v":"SCADA"},null,{"$f":"C26","v":3.9163414959776564},4.2552307427338141,3.8715765540976523,3.235846924196168,2.600431117724435,{"$f":"(G221+H56-H238)*'RAB Roll Forward ($Real 2012)'!K8","v":2.0540360662742554},1.2816917555048657,0.34914866952911705,-0.15407109253893031,-0.61921731267124847,-1.1133770188029188,null,null,0,0,0,0,0]
[{"$f":"A$72","v":"Computer Equipment"},null,{"$f":"C27","v":25.39680069783881},23.841311470040001,23.429970982904223,17.816741338054182,11.039016210325375,{"$f":"(G222+H57-H239)*'RAB Roll Forward ($Real 2012)'!K8","v":4.2776996874079511},2.4768892993103337,-0.91264051860254636,-1.0146049222733495,16.909434371885219,40.606837840823701,null,null,32.485470272658958,24.364102704494218,{"$f":"Q222-R239","v":16.242735136329479},8.1213675681647395,0]
[{"$f":"A$73","v":"Other Assets"},null,{"$f":"C28","v":2.8217815623531823},2.4265766074360955,2.1743477546920214,1.7544338103223316,1.3345198659526418,{"$f":"(G223+H58-H240)*'RAB Roll Forward ($Real 2012)'!K8","v":0.91823533464438623},0.49832139027469641,7.840744590500659E-2,0.25111763123600017,0.3595744269172596,0.9632530943123101,null,null,0.84231660853071433,0.72978126905159324,0.62523093393559681,0.52068059881960038,0.41574619177039901]
[null,null,{"$f":"SUM(C215:C223)","v":1065.3200472510307},1055.6010610052469,1048.4396341180925,1038.2211122311689,1030.9268234305023,1090.5426536548327,1080.19784097706,1041.5538204240254,1026.2417365266363,1034.2301576733048,1055.0114117401808,null,null,{"$f":"SUM(P215:P223)","v":1009.9008694140367},963.68535121539196,917.47781802111001,871.27028482682852,825.06236756061355]
[]
["Check to GAAR 2008-12",null,{"$f":"ABS('GAAR 2008-12 Data Inputs'!G13*$L$10-C224)","v":0},{"$f":"ABS('GAAR 2008-12 Data Inputs'!H13*$L$10-D224)","v":0},{"$f":"ABS('GAAR 2008-12 Data Inputs'!I13*$L$10-E224)","v":2.2737367544323206E-13},{"$f":"ABS('GAAR 2008-12 Data Inputs'!J13*$L$10-F224)","v":0},{"$f":"ABS('GAAR 2008-12 Data Inputs'!K13*$L$10-G224)","v":2.2737367544323206E-13}]
[null,null,{"$f":"SUM(C226:G226)","v":4.5474735088646412E-13}]
[]
["Total SL Depreciation",null,null,{"$f":"D$17","v":2003},{"$f":"E$17","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,null,null,2013,2014,2015,2016,2017]
[{"$f":"A$65","v":"Transmission and Distribution"},null,null,{"$f":"D19+D$87","v":11.743156906077072},{"$f":"E19+E$87","v":12.053393807679102},12.506288911657386,13.052868145028985,14.215402605988791,15.068072778816267,15.745217646089937,16.551028787074689,17.36575621957239,18.108400911455899,null,null,15.648798499174108,15.648798499174108,15.648798499174108,15.648798499174108,15.648798499174108]
[{"$f":"A$20","v":"Pipeworks Writeoff (Mains)"},null,null,{"$f":"D20","v":2.4507569876852981},{"$f":"E20","v":2.867722068101922},2.9174959198290544,3.2711271332733882,3.1682099441188458,4.2330993700531403,4.0835887858946602,4.0620552903780585,3.9311815345516217,3.8285413525565835,null,null,0,0,0,0,0]
[{"$f":"A$66","v":"Services"},null,null,{"$f":"D21+D$102","v":11.450493711860373},{"$f":"E21+E$102","v":11.624496967460423},11.735455681247311,11.857468219226945,12.013331697294761,11.711280630832261,11.599305330431728,11.487330030031194,11.37535472963066,11.263379429230126,null,null,11.891879208372968,11.891879208372968,11.891879208372968,11.891879208372968,11.891879208372968]
[{"$f":"A$22","v":"Pipeworks Writeoff (Services)"},null,null,{"$f":"D22","v":2.4779333516309543},{"$f":"E22","v":2.8948954476003146},2.9446640428780277,3.2982962921291015,3.2982962921291015,4.2550614152202932,4.2550614152202932,4.2550614152202932,4.2550614152202932,4.2550614152202932,null,null,0,0,0,0,0]
[{"$f":"A$67","v":"CP"},null,null,{"$f":"D23+D$118","v":7.9701746555956683E-4},2.5859111450529828E-3,4.3683318431684002E-3,6.0732928772413083E-3,8.2512752480781593E-3,9.51484106902367E-3,9.51484106902367E-3,9.51484106902367E-3,9.51484106902367E-3,9.51484106902367E-3,null,null,{"$f":"P23+P$118","v":1.9625929488380142E-2},1.9625929488380142E-2,1.9625929488380142E-2,1.9625929488380142E-2,1.9625929488380142E-2]
[{"$f":"A$68","v":"Supply Regs / Valve Stations"},null,null,{"$f":"D24+D$133","v":0.93568209782917033},0.97896381924325193,1.0171229414647827,1.043583179922924,1.0773844995649935,1.0969944802399805,1.0969944802399805,1.0969944802399805,1.0969944802399805,1.0969944802399805,null,null,{"$f":"P24+P$133","v":1.2391316964242844},1.2391316964242844,1.2391316964242844,1.2391316964242844,1.2391316964242844]
[{"$f":"A$69","v":"Meters"},null,null,{"$f":"D25+D$148","v":8.0204448488424962},8.1622974911041144,8.2949866561453938,8.4230918380000652,8.5867382921514555,8.7744914774038136,8.9554349511747624,9.1247098130746274,9.2903674996276457,9.458350363553695,null,null,{"$f":"P25+P$148","v":9.1821799575411926},9.1821799575411926,9.1821799575411926,9.1821799575411926,9.1821799575411926]
[{"$f":"A$70","v":"Land & Buildings"},null,null,{"$f":"D$163","v":0},{"$f":"E$163","v":0},0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"A$71","v":"SCADA"},null,null,{"$f":"D26+D$178","v":0.62858247990088234},0.72184401974101764,0.75448280596750916,0.77277666562610925,0.79614594095541891,0.88481424290053745,1.0188898683180909,0.50747266996840323,0.53657495642775954,0.58597979613167039,null,null,{"$f":"M221","v":-1.1133770188029188},0,0,0,0]
[{"$f":"A$72","v":"Computer Equipment"},null,null,{"$f":"D27+D$193","v":5.4709013519865346},6.4681205729908111,7.2360840189903435,7.4673299373683264,7.6734683653217211,2.6864492326877816,4.6502880891200871,6.5296123600764941,6.3941741853567233,6.283843501061539,null,null,{"$f":"$M222/5","v":8.1213675681647395},{"$f":"$M222/5","v":8.1213675681647395},8.1213675681647395,8.1213675681647395,8.1213675681647395]
[{"$f":"A$73","v":"Other Assets"},null,null,{"$f":"D28+D$208","v":0.40352779370409053},0.41192894000656527,0.41991394436968982,0.41991394436968982,0.41991394436968982,0.41991394436968982,0.41991394436968982,1.6802292604949479E-2,1.6802292604949479E-2,1.6802292604949479E-2,null,null,{"$f":"P28+P$208","v":0.12093648578159578},0.11253533947912105,0.10455033511599648,0.10455033511599648,0.10493440704920137]
[null,null,null,{"$f":"SUM(D230:D240)","v":43.582276546982435},46.186249045072586,47.830863254392675,49.612528647822771,51.257142857142846,49.13969241359279,51.834209351928259,53.640581979737718,54.271782154301057,54.906868383123751,null,null,{"$f":"SUM(P230:P240)","v":45.110542326144355},46.215518198644801,46.207533194281673,46.207533194281673,46.207917266214878]
["Check to GAAR 2008-12",null,{"$f":"SUM(D242:M242)","v":-7.1054273576010019E-15},{"$f":"('GAAR 2008-12 Data Inputs'!G17*$L$10-D241)","v":0},{"$f":"('GAAR 2008-12 Data Inputs'!H17*$L$10-E241)","v":0},{"$f":"('GAAR 2008-12 Data Inputs'!I17*$L$10-F241)","v":-7.1054273576010019E-15},{"$f":"('GAAR 2008-12 Data Inputs'!J17*$L$10-G241)","v":0},{"$f":"('GAAR 2008-12 Data Inputs'!K17*$L$10-H241)","v":1.4210854715202004E-14},{"$f":"('GAAR 2008-12 Data Inputs'!L17*$L$10-I241)","v":7.1054273576010019E-15},{"$f":"('GAAR 2008-12 Data Inputs'!M17*$L$10-J241)","v":-7.1054273576010019E-15},{"$f":"('GAAR 2008-12 Data Inputs'!N17*$L$10-K241)","v":-7.1054273576010019E-15},{"$f":"('GAAR 2008-12 Data Inputs'!O17*$L$10-L241)","v":-1.4210854715202004E-14},{"$f":"('GAAR 2008-12 Data Inputs'!P17*$L$10-M241)","v":7.1054273576010019E-15}]

{"sheet":"RAB Roll Forward ($Real 2012)","index":4,"n_rows":49,"n_cols":11,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'GAAR 2008-12 Data Inputs'!$A$1","v":"Multinet"},null,"Check",{"$f":"SUM(B14,H14,B38:G38)","v":2.1316282072803006E-14}]
["$m Real 2012",2007,2008,2009,2010,2011,2012,2013]
["Opening RAB"]
["Transmission and distribution",{"$f":"'Regulatory Depn'!G215*$K$8","v":470.47997596537857},{"$f":"B40","v":545.3291644479832},549.1913434043596,525.73584313994252,522.0307828970449,522.28563150217076,529.32213725815825,null,"Transitional 6 months CPI"]
["Services",{"$f":"'Regulatory Depn'!G216*$K$8","v":405.01666546564292},394.64520471902472,387.33901560526726,381.59233662650894,375.64138223111513,370.63542125071893,366.40367541626847]
["Cathodic Protection",{"$f":"'Regulatory Depn'!G217*$K$8","v":0.33817059464019683},0.39139751111101945,0.50137783151740556,0.67686890104297648,0.73377776121950433,0.85179944640552974,0.88907984533650608,null,"2006-06-01",154.30000000000001]
["Suppy Regs/Valve stations",{"$f":"'Regulatory Depn'!G218*$K$8","v":20.60537789506207},20.856128836348994,22.470360891682784,22.975295427154514,22.860786972857593,22.88926092885535,22.706798688615368,null,"2006-12-01",155.5]
["Meters",{"$f":"'Regulatory Depn'!G219*$K$8","v":127.41379027873009},122.07078705203865,116.43884079914304,111.05856073254485,105.89256504797555,100.91825305902303,95.233006615469336,null,null,{"$f":"K7/K6","v":1.0077770576798444}]
["Land and buildings",{"$f":"'Regulatory Depn'!G220*$K$8","v":0},0,0,0,0,0,0]
["IT",{"$f":"'Regulatory Depn'!G222*$K$8","v":11.124867276121813},4.2776996874079529,2.4768892993103355,-0.91264051860254458,-1.0146049222733478,16.909434371885219,40.606837840823701]
["SCADA",{"$f":"'Regulatory Depn'!G221*$K$8","v":2.62065482051944},2.0540360662742554,1.2816917555048657,0.34914866952911705,-0.15407109253893031,-0.61921731267124847,-1.1133770188029188]
["Other",{"$f":"'Regulatory Depn'!G223*$K$8","v":1.3448985039250536},0.91823533464438623,0.49832139027469641,7.840744590500659E-2,0.25111763123600017,0.3595744269172596,0.9632530943123101]
[null,{"$f":"SUM(B4:B12)","v":1038.9444008000203},1090.542653654833,1080.19784097706,1041.5538204240254,1026.2417365266363,1034.2301576733048,1055.0114117401808]
["Check",{"$f":"ABS(B13-'GAAR 2008-12 Data Inputs'!K13*'Actual Data Inputs'!$L$9*K8)","v":0},null,null,null,null,null,{"$f":"ABS(H13-'Regulatory Depn'!M224)","v":0}]
["Actual Net Capex"]
[{"$f":"A$4","v":"Transmission and distribution"},{"$f":"('Actual Data Inputs'!B39-'Actual Data Inputs'!B51+'Actual Data Inputs'!B64)*'Actual Data Inputs'!M$9*$K$8","v":92.367994390198518},{"$f":"('Actual Data Inputs'!C39-'Actual Data Inputs'!C51)*'Actual Data Inputs'!N$9","v":23.163351105245898},{"$f":"('Actual Data Inputs'!D39-'Actual Data Inputs'!D51)*'Actual Data Inputs'!O$9","v":-3.6266938324324274},{"$f":"('Actual Data Inputs'!E39-'Actual Data Inputs'!E51)*'Actual Data Inputs'!P$9","v":16.908023834555156},{"$f":"('Actual Data Inputs'!F39-'Actual Data Inputs'!F51)*'Actual Data Inputs'!Q$9","v":21.551786359249856},{"$f":"('Actual Data Inputs'!G39-'Actual Data Inputs'!G51)*'Actual Data Inputs'!R$9","v":28.973448019999999}]
[{"$f":"A$5","v":"Services"},{"$f":"('Actual Data Inputs'!B40-'Actual Data Inputs'!B52)*'Actual Data Inputs'!M$9*$K$8","v":5.0592466568516903},{"$f":"('Actual Data Inputs'!C40-'Actual Data Inputs'!C52)*'Actual Data Inputs'!N$9","v":8.6601529322950821},{"$f":"('Actual Data Inputs'!D40-'Actual Data Inputs'!D52)*'Actual Data Inputs'!O$9","v":10.10768776689369},{"$f":"('Actual Data Inputs'!E40-'Actual Data Inputs'!E52)*'Actual Data Inputs'!P$9","v":9.7914370498576595},{"$f":"('Actual Data Inputs'!F40-'Actual Data Inputs'!F52)*'Actual Data Inputs'!Q$9","v":10.624455164454703},{"$f":"('Actual Data Inputs'!G40-'Actual Data Inputs'!G52)*'Actual Data Inputs'!R$9","v":11.286695009999981}]
[{"$f":"A$6","v":"Cathodic Protection"},{"$f":"('Actual Data Inputs'!B41-'Actual Data Inputs'!B53)*'Actual Data Inputs'!M$9*$K$8","v":6.1542362362437354E-2},{"$f":"('Actual Data Inputs'!C41-'Actual Data Inputs'!C53)*'Actual Data Inputs'!N$9","v":0.11949516147540981},{"$f":"('Actual Data Inputs'!D41-'Actual Data Inputs'!D53)*'Actual Data Inputs'!O$9","v":0.18500591059459456},{"$f":"('Actual Data Inputs'!E41-'Actual Data Inputs'!E53)*'Actual Data Inputs'!P$9","v":6.6423701245551581E-2},{"$f":"('Actual Data Inputs'!F41-'Actual Data Inputs'!F53)*'Actual Data Inputs'!Q$9","v":0.12753652625504905},{"$f":"('Actual Data Inputs'!G41-'Actual Data Inputs'!G53)*'Actual Data Inputs'!R$9","v":4.6795240000000009E-2}]
[{"$f":"A$7","v":"Suppy Regs/Valve stations"},{"$f":"('Actual Data Inputs'!B42-'Actual Data Inputs'!B54)*'Actual Data Inputs'!M$9*$K$8","v":1.3365143222484037},{"$f":"('Actual Data Inputs'!C42-'Actual Data Inputs'!C54)*'Actual Data Inputs'!N$9","v":2.711226535573771},{"$f":"('Actual Data Inputs'!D42-'Actual Data Inputs'!D54)*'Actual Data Inputs'!O$9","v":1.6019290157117114},{"$f":"('Actual Data Inputs'!E42-'Actual Data Inputs'!E54)*'Actual Data Inputs'!P$9","v":0.98248602594306034},{"$f":"('Actual Data Inputs'!F42-'Actual Data Inputs'!F54)*'Actual Data Inputs'!Q$9","v":1.1254684362377378},{"$f":"('Actual Data Inputs'!G42-'Actual Data Inputs'!G54)*'Actual Data Inputs'!R$9","v":0.91453223999999989}]
[{"$f":"A$8","v":"Meters"},{"$f":"('Actual Data Inputs'!B43-'Actual Data Inputs'!B55)*'Actual Data Inputs'!M$9*$K$8","v":3.3105146244397909},{"$f":"('Actual Data Inputs'!C43-'Actual Data Inputs'!C55)*'Actual Data Inputs'!N$9","v":3.1425452245081962},{"$f":"('Actual Data Inputs'!D43-'Actual Data Inputs'!D55)*'Actual Data Inputs'!O$9","v":3.5751548845765755},{"$f":"('Actual Data Inputs'!E43-'Actual Data Inputs'!E55)*'Actual Data Inputs'!P$9","v":3.9587141285053375},{"$f":"('Actual Data Inputs'!F43-'Actual Data Inputs'!F55)*'Actual Data Inputs'!Q$9","v":4.3160555106751293},{"$f":"('Actual Data Inputs'!G43-'Actual Data Inputs'!G55)*'Actual Data Inputs'!R$9","v":3.7731039200000001}]
[{"$f":"A$9","v":"Land and buildings"},{"$f":"('Actual Data Inputs'!B44-'Actual Data Inputs'!B56)*'Actual Data Inputs'!M$9*$K$8","v":0},{"$f":"('Actual Data Inputs'!C44-'Actual Data Inputs'!C56)*'Actual Data Inputs'!N$9","v":0},{"$f":"('Actual Data Inputs'!D44-'Actual Data Inputs'!D56)*'Actual Data Inputs'!O$9","v":0},{"$f":"('Actual Data Inputs'!E44-'Actual Data Inputs'!E56)*'Actual Data Inputs'!P$9","v":0},{"$f":"('Actual Data Inputs'!F44-'Actual Data Inputs'!F56)*'Actual Data Inputs'!Q$9","v":0},{"$f":"('Actual Data Inputs'!G44-'Actual Data Inputs'!G56)*'Actual Data Inputs'!R$9","v":0}]
[{"$f":"A$10","v":"IT"},{"$f":"('Actual Data Inputs'!B45-'Actual Data Inputs'!B57)*'Actual Data Inputs'!M$9*$K$8","v":0.88597778268942839},{"$f":"('Actual Data Inputs'!C45-'Actual Data Inputs'!C57)*'Actual Data Inputs'!N$9","v":0.88563884459016384},{"$f":"('Actual Data Inputs'!D45-'Actual Data Inputs'!D57)*'Actual Data Inputs'!O$9","v":1.260758271207207},{"$f":"('Actual Data Inputs'!E45-'Actual Data Inputs'!E57)*'Actual Data Inputs'!P$9","v":6.427647956405691},{"$f":"('Actual Data Inputs'!F45-'Actual Data Inputs'!F57)*'Actual Data Inputs'!Q$9","v":24.31821347951529},{"$f":"('Actual Data Inputs'!G45-'Actual Data Inputs'!G57)*'Actual Data Inputs'!R$9","v":29.981246970000022}]
[{"$f":"A$11","v":"SCADA"},{"$f":"('Actual Data Inputs'!B46-'Actual Data Inputs'!B58)*'Actual Data Inputs'!M$9*$K$8","v":0.23571885961461858},{"$f":"('Actual Data Inputs'!C46-'Actual Data Inputs'!C58)*'Actual Data Inputs'!N$9","v":0.11246993213114755},{"$f":"('Actual Data Inputs'!D46-'Actual Data Inputs'!D58)*'Actual Data Inputs'!O$9","v":8.6346782342342304E-2},{"$f":"('Actual Data Inputs'!E46-'Actual Data Inputs'!E58)*'Actual Data Inputs'!P$9","v":4.2529079003558717E-3},{"$f":"('Actual Data Inputs'!F46-'Actual Data Inputs'!F58)*'Actual Data Inputs'!Q$9","v":7.1428736295441428E-2},{"$f":"('Actual Data Inputs'!G46-'Actual Data Inputs'!G58)*'Actual Data Inputs'!R$9","v":9.1820089999999993E-2}]
[{"$f":"A$12","v":"Other"},{"$f":"('Actual Data Inputs'!B47-'Actual Data Inputs'!B59)*'Actual Data Inputs'!M$9*$K$8","v":-3.4835299450436241E-3},{"$f":"('Actual Data Inputs'!C47-'Actual Data Inputs'!C59)*'Actual Data Inputs'!N$9","v":0},{"$f":"('Actual Data Inputs'!D47-'Actual Data Inputs'!D59)*'Actual Data Inputs'!O$9","v":0},{"$f":"('Actual Data Inputs'!E47-'Actual Data Inputs'!E59)*'Actual Data Inputs'!P$9","v":0.18951247793594303},{"$f":"('Actual Data Inputs'!F47-'Actual Data Inputs'!F59)*'Actual Data Inputs'!Q$9","v":0.12525908828620888},{"$f":"('Actual Data Inputs'!G47-'Actual Data Inputs'!G59)*'Actual Data Inputs'!R$9","v":0.62048095999999997}]
[null,{"$f":"SUM(B16:B24)","v":103.25402546845983},38.794879735819663,13.190188798893693,38.328498082348759,62.260203300969408,75.688122449999995]
[]
["Regulatory Depreciation"]
[{"$f":"A$4","v":"Transmission and distribution"},{"$f":"SUM('Regulatory Depn'!H230:H231)*$K$8","v":17.51880590759389},{"$f":"SUM('Regulatory Depn'!I230:I231)","v":19.301172148869409},{"$f":"SUM('Regulatory Depn'!J230:J231)","v":19.828806431984596},{"$f":"SUM('Regulatory Depn'!K230:K231)","v":20.613084077452747},{"$f":"SUM('Regulatory Depn'!L230:L231)","v":21.296937754124013},{"$f":"SUM('Regulatory Depn'!M230:M231)","v":21.936942264012483}]
[{"$f":"A$5","v":"Services"},{"$f":"SUM('Regulatory Depn'!H232:H233)*$K$8","v":15.430707403469933},{"$f":"SUM('Regulatory Depn'!I232:I233)","v":15.966342046052555},{"$f":"SUM('Regulatory Depn'!J232:J233)","v":15.854366745652021},{"$f":"SUM('Regulatory Depn'!K232:K233)","v":15.742391445251487},{"$f":"SUM('Regulatory Depn'!L232:L233)","v":15.630416144850953},{"$f":"SUM('Regulatory Depn'!M232:M233)","v":15.518440844450419}]
[{"$f":"A$6","v":"Cathodic Protection"},{"$f":"'Regulatory Depn'!H234*$K$8","v":8.3154458916147346E-3},{"$f":"'Regulatory Depn'!I234","v":9.51484106902367E-3},{"$f":"'Regulatory Depn'!J234","v":9.51484106902367E-3},{"$f":"'Regulatory Depn'!K234","v":9.51484106902367E-3},{"$f":"'Regulatory Depn'!L234","v":9.51484106902367E-3},{"$f":"'Regulatory Depn'!M234","v":9.51484106902367E-3}]
[{"$f":"A$7","v":"Suppy Regs/Valve stations"},{"$f":"'Regulatory Depn'!H235*$K$8","v":1.0857633809614806},{"$f":"'Regulatory Depn'!I235","v":1.0969944802399805},{"$f":"'Regulatory Depn'!J235","v":1.0969944802399805},{"$f":"'Regulatory Depn'!K235","v":1.0969944802399805},{"$f":"'Regulatory Depn'!L235","v":1.0969944802399805},{"$f":"'Regulatory Depn'!M235","v":1.0969944802399805}]
[{"$f":"A$8","v":"Meters"},{"$f":"'Regulatory Depn'!H236*$K$8","v":8.6535178511312463},{"$f":"'Regulatory Depn'!I236","v":8.7744914774038136},{"$f":"'Regulatory Depn'!J236","v":8.9554349511747624},{"$f":"'Regulatory Depn'!K236","v":9.1247098130746274},{"$f":"'Regulatory Depn'!L236","v":9.2903674996276457},{"$f":"'Regulatory Depn'!M236","v":9.458350363553695}]
[{"$f":"A$9","v":"Land and buildings"},{"$f":"'Regulatory Depn'!H237*$K$8","v":0},{"$f":"'Regulatory Depn'!I237","v":0},{"$f":"'Regulatory Depn'!J237","v":0},{"$f":"'Regulatory Depn'!K237","v":0},{"$f":"'Regulatory Depn'!L237","v":0},{"$f":"'Regulatory Depn'!M237","v":0}]
[{"$f":"A$10","v":"IT"},{"$f":"'Regulatory Depn'!H239*$K$8","v":7.7331453714032889},{"$f":"'Regulatory Depn'!I239","v":2.6864492326877816},{"$f":"'Regulatory Depn'!J239","v":4.6502880891200871},{"$f":"'Regulatory Depn'!K239","v":6.5296123600764941},{"$f":"'Regulatory Depn'!L239","v":6.3941741853567233},{"$f":"'Regulatory Depn'!M239","v":6.283843501061539}]
[{"$f":"A$11","v":"SCADA"},{"$f":"'Regulatory Depn'!H238*$K$8","v":0.80233761385980318},{"$f":"'Regulatory Depn'!I238","v":0.88481424290053745},{"$f":"'Regulatory Depn'!J238","v":1.0188898683180909},{"$f":"'Regulatory Depn'!K238","v":0.50747266996840323},{"$f":"'Regulatory Depn'!L238","v":0.53657495642775954},{"$f":"'Regulatory Depn'!M238","v":0.58597979613167039}]
[{"$f":"A$12","v":"Other"},{"$f":"'Regulatory Depn'!H240*$K$8","v":0.42317963933562386},{"$f":"'Regulatory Depn'!I240","v":0.41991394436968982},{"$f":"'Regulatory Depn'!J240","v":0.41991394436968982},{"$f":"'Regulatory Depn'!K240","v":1.6802292604949479E-2},{"$f":"'Regulatory Depn'!L240","v":1.6802292604949479E-2},{"$f":"'Regulatory Depn'!M240","v":1.6802292604949479E-2}]
[null,{"$f":"SUM(B28:B36)","v":51.655772613646882},49.139692413592797,51.834209351928259,53.640581979737703,54.271782154301043,54.906868383123765]
["Check to GAAR 2008-12",{"$f":"ABS(B37-'GAAR 2008-12 Data Inputs'!K17*'Actual Data Inputs'!$L$9*K8)","v":0},{"$f":"ABS(C37-'GAAR 2008-12 Data Inputs'!L17*'Actual Data Inputs'!$L$9)","v":0},{"$f":"ABS(D37-'GAAR 2008-12 Data Inputs'!M17*'Actual Data Inputs'!$L$9)","v":7.1054273576010019E-15},{"$f":"ABS(E37-'GAAR 2008-12 Data Inputs'!N17*'Actual Data Inputs'!$L$9)","v":7.1054273576010019E-15},{"$f":"ABS(F37-'GAAR 2008-12 Data Inputs'!O17*'Actual Data Inputs'!$L$9)","v":0},{"$f":"ABS(G37-'GAAR 2008-12 Data Inputs'!P17*'Actual Data Inputs'!$L$9)","v":7.1054273576010019E-15}]
["Closing RAB"]
[{"$f":"A$4","v":"Transmission and distribution"},{"$f":"B4+B16-B28","v":545.3291644479832},549.1913434043596,525.73584313994252,522.0307828970449,522.28563150217076,529.32213725815825]
[{"$f":"A$5","v":"Services"},394.64520471902472,387.33901560526726,381.59233662650894,375.64138223111513,370.63542125071893,366.40367541626847]
[{"$f":"A$6","v":"Cathodic Protection"},0.39139751111101945,0.50137783151740556,0.67686890104297648,0.73377776121950433,0.85179944640552974,0.88907984533650608]
[{"$f":"A$7","v":"Suppy Regs/Valve stations"},20.856128836348994,22.470360891682784,22.975295427154514,22.860786972857593,22.88926092885535,22.706798688615368]
[{"$f":"A$8","v":"Meters"},122.07078705203865,116.43884079914304,111.05856073254485,105.89256504797555,100.91825305902303,95.233006615469336]
[{"$f":"A$9","v":"Land and buildings"},0,0,0,0,0,0]
[{"$f":"A$10","v":"IT"},4.2776996874079529,2.4768892993103355,-0.91264051860254458,-1.0146049222733478,16.909434371885219,40.606837840823701]
[{"$f":"A$11","v":"SCADA"},2.0540360662742554,1.2816917555048657,0.34914866952911705,-0.15407109253893031,-0.61921731267124847,-1.1133770188029188]
[{"$f":"A$12","v":"Other"},0.91823533464438623,0.49832139027469641,7.840744590500659E-2,0.25111763123600017,0.3595744269172596,0.9632530943123101]
[null,{"$f":"SUM(B40:B48)","v":1090.542653654833},1080.19784097706,1041.5538204240254,1026.2417365266363,1034.2301576733048,1055.0114117401808]

{"sheet":"Tax value Roll Forward","index":5,"n_rows":124,"n_cols":19,"rows_kept":124,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'GAAR 2008-12 Data Inputs'!$A$1","v":"Multinet"},null,2012,{"$f":"C1+1","v":2013},{"$f":"D1+1","v":2014},2015,2016,2017,2018]
["Nominal $m","Tax Depn rates"]
["Depn Method - Declining Balance",null,{"$f":"C$1","v":2012},{"$f":"D$1","v":2013},2014,2015,2016,2017,2018]
["Opening Tax value"]
["Mains & Services"]
["Additions 1996 to 1999",{"$f":"'GAAR 2008-12 Data Inputs'!C65","v":0.2},19.787053146015005,{"$f":"C78","v":15.829642516812005},{"$f":"D78","v":12.663714013449603},10.130971210759682,8.1047769686077462,6.4838215748861971,{"$f":"H78","v":5.1870572599089577}]
["Additions 1999 to 2002",{"$f":"'GAAR 2008-12 Data Inputs'!C67","v":0.03},30.203538349973297,29.297432199474098,28.418509233489875,27.565953956485178,26.738975337790624,25.936806077656904,25.158701895327198]
["Additions 2002 to 2006",{"$f":"'GAAR 2008-12 Data Inputs'!C69","v":7.5000000000000011E-2},67.240860060193143,62.197795555678653,57.532960889002752,53.217988822327541,49.226639660652978,45.534641686104003,42.119543559646203]
["Additions 2006 onwards",{"$f":"'GAAR 2008-12 Data Inputs'!C73","v":0.1},164.39596883389635,{"$f":"C81","v":188.52707195050672},198.63118510895606,224.46530559606046,251.68777798645439,292.00454227321796,332.56860129254221]
[null,null,{"$f":"SUM(C6:C9)","v":281.62742039007776},295.85194222247151,297.24636924489829,315.38021958563286,335.75816995350573,369.95981161186506,405.03390400742455]
["Meters"]
["Additions 1999 to 2007",{"$f":"'GAAR 2008-12 Data Inputs'!C83","v":0.375},0.7470454512014596,{"$f":"C84","v":0.46690340700091226},0.29181462937557018,0.18238414335973135,0.11399008959983209,7.1243805999895049E-2,4.4527378749934406E-2]
[]
["Meters Domestic"]
["Additions 2008 onwards",{"$f":"'GAAR 2008-12 Data Inputs'!C89","v":0.375},4.9728272445851012,{"$f":"C87","v":5.1620170278656889},5.2429843042910562,5.7196891208069101,6.2609818880043182,6.5320863017093966,7.8881889346435567]
[]
["Meters Industrial & Commercial"]
["Additions 2008 onwards",{"$f":"'GAAR 2008-12 Data Inputs'!C95","v":0.13333333333333333},1.9292398770330446,{"$f":"C90","v":2.8340078934286383},3.6353972089714865,4.3941690051086217,5.3971724710941391,5.2029932698645736,6.0512709078749118]
[]
["Other Assets"]
["Additions 1996 to 1999",{"$f":"'GAAR 2008-12 Data Inputs'!C102","v":0.30000000000000004},9.6927904424034733E-2,{"$f":"C93","v":6.7849533096824316E-2},4.7494673167777016E-2,3.3246271217443911E-2,2.3272389852210737E-2,1.6290672896547516E-2,1.140347102758326E-2]
["Additions 1999 to 2006",{"$f":"'GAAR 2008-12 Data Inputs'!C106","v":0.15000000000000002},8.300476816915074,7.0554052943778132,5.9970945002211415,5.0975303251879698,4.3329007764097742,3.6829656599483078,3.1305208109560616]
["Additions 2006 onwards",{"$f":"'GAAR 2008-12 Data Inputs'!C110","v":0.2},29.153945711331005,51.820756569064805,64.818996019251841,56.580412662401471,52.727927529921175,53.041448805337382,47.828005406654114]
[null,null,{"$f":"SUM(C21:C23)","v":37.551350432670112},58.944011396539445,70.863585192640755,61.711189258806883,57.084100696183157,56.740705138182236,50.969929688637762]
[]
[null,null,{"$f":"SUM(C10,C12,C15,C18,C24)","v":326.82788339556754},{"$f":"SUM(D10,D12,D15,D18,D24)","v":363.25888194730624},377.28015058017712,387.38765111371498,404.61441509838721,438.50684012762116,469.98782091733074]
[]
["Actual Tax Additions"]
["Mains & Services"]
["Additions 1996 to 1999"]
["Additions 1999 to 2002"]
["Additions 2002 to 2006"]
["Additions 2006 onwards",null,42.706000000000003,30.480863530000029,48.102356840000006,52.283161,68.932149563588396,73.436329733311638]
[null,null,{"$f":"SUM(C30:C33)","v":42.706000000000003},30.480863530000029,48.102356840000006,52.283161,68.932149563588396,73.436329733311638]
["Meters"]
["Additions 1999 to 2007"]
[]
["Meters Domestic"]
["Additions 2008 onwards",null,2.528,2.4821214300000003,3.00655253,3.306063,3.2233509190236291,4.6838584567079193]
[]
["Meters Industrial & Commercial"]
["Additions 2008 onwards",null,1.2450000000000001,1.2634896799999999,1.33231224,1.702385,0.56297549455319995,1.6521536507060168]
[]
["Other Assets"]
["Additions 1996 to 1999"]
["Additions 1999 to 2006"]
["Additions 2006 onwards",null,31.664000000000001,25.95821196,5.2502398300000008,8.2928859999999993,12.065674201556048,5.9942737359824516]
[null,null,{"$f":"SUM(C45:C47)","v":31.664000000000001},25.95821196,5.2502398300000008,8.2928859999999993,12.065674201556048,5.9942737359824516]
[]
[null,null,{"$f":"SUM(C34,C36,C39,C42,C48)","v":78.143000000000001},{"$f":"SUM(D34,D36,D39,D42,D48)","v":60.184686600000028},57.691461440000005,65.584495000000004,84.784150178721276,85.76661557670802]
[]
["Actual Tax Depreciation"]
["Mains & Services"]
["Additions 1996 to 1999",null,{"$f":"IF($B6=1,C30,(C6+C30*0.5)*$B6)","v":3.9574106292030011},{"$f":"IF($B6=1,D30,(D6+D30*0.5)*$B6)","v":3.1659285033624012},2.5327428026899206,2.0261942421519366,1.6209553937215493,1.2967643149772394]
["Additions 1999 to 2002",null,0.90610615049919885,0.87892296598422293,0.85255527700469624,0.82697861869455525,0.8021692601337187,0.77810418232970713]
["Additions 2002 to 2006",null,5.0430645045144864,4.6648346666758993,4.3149720666752067,3.9913491616745662,3.6919979745489737,3.4150981264578006]
["Additions 2006 onwards",null,18.574896883389638,20.376750371550674,22.26823635289561,25.060688609606046,28.615385276824863,32.872270713987376]
[null,null,{"$f":"SUM(C54:C57)","v":28.481478167606326},29.086436507573197,29.968506499265434,31.905210632127105,34.730507905229103,38.36223733775212]
["Meters"]
["Additions 1999 to 2007",null,{"$f":"IF($B12=1,C36,(C12+C36*0.5)*$B12)","v":0.28014204420054734},0.17508877762534208,0.10943048601583882,6.8394053759899265E-2,4.2746283599937034E-2,2.6716427249960643E-2]
[]
["Meters Domestic"]
["Additions 2008 onwards",null,{"$f":"IF($B15=1,C39,(C15+C39*0.5)*$B15)","v":2.3388102167194131},2.401154153574633,2.5298477134841462,2.7647702328025914,2.9522465053185498,3.3277558237737588]
[]
["Meters Industrial & Commercial"]
["Additions 2008 onwards",null,{"$f":"IF($B18=1,C42,(C18+C42*0.5)*$B18)","v":0.34023198360440599},0.4621003644571518,0.57354044386286485,0.69938153401448289,0.75715469578276517,0.80387601269567766]
[]
["Other Assets"]
["Additions 1996 to 1999",null,{"$f":"IF($B21=1,C45,(C21+C45*0.5)*$B21)","v":2.9078371327210424E-2},2.0354859929047297E-2,1.4248401950333106E-2,9.973881365233174E-3,6.981716955663222E-3,4.8872018689642555E-3]
["Additions 1999 to 2006",null,1.2450715225372613,1.0583107941566721,0.89956417503317132,0.76462954877819556,0.64993511646146618,0.55244484899224622]
["Additions 2006 onwards",null,8.9971891422662011,12.959972509812964,13.488823186850368,12.145371132480294,11.752152926139841,11.207717134665721]
[null,null,{"$f":"SUM(C69:C71)","v":10.271339036130673},14.038638163898684,14.402635763833873,12.919974562623723,12.409069759556971,11.765049185526932]
[]
[null,null,{"$f":"SUM(C58,C60,C63,C66,C72)","v":41.712001448261361},{"$f":"SUM(D58,D60,D63,D66,D72)","v":46.163417967129007},47.58396090646216,48.357731015327801,50.891725149487328,54.285634786998443]
[]
["Closing Tax value"]
["Mains & Services"]
["Additions 1996 to 1999",null,{"$f":"C6+C30-C54","v":15.829642516812005},{"$f":"D6+D30-D54","v":12.663714013449603},10.130971210759682,8.1047769686077462,6.4838215748861971,{"$f":"H6+H30-H54","v":5.1870572599089577}]
["Additions 1999 to 2002",null,29.297432199474098,28.418509233489875,27.565953956485178,26.738975337790624,25.936806077656904,25.158701895327198]
["Additions 2002 to 2006",null,62.197795555678653,57.532960889002752,53.217988822327541,49.226639660652978,45.534641686104003,42.119543559646203]
["Additions 2006 onwards",null,188.52707195050672,198.63118510895606,224.46530559606046,251.68777798645439,292.00454227321796,332.56860129254221]
[null,null,{"$f":"SUM(C78:C81)","v":295.85194222247151},297.24636924489829,315.38021958563286,335.75816995350573,369.95981161186506,405.03390400742455]
["Meters"]
["Additions 1999 to 2007",null,{"$f":"C12+C36-C60","v":0.46690340700091226},{"$f":"D12+D36-D60","v":0.29181462937557018},0.18238414335973135,0.11399008959983209,7.1243805999895049E-2,4.4527378749934406E-2]
[]
["Meters Domestic"]
["Additions 2008 onwards",null,{"$f":"C15+C39-C63","v":5.1620170278656889},5.2429843042910562,5.7196891208069101,6.2609818880043182,6.5320863017093966,7.8881889346435567]
[]
["Meters Industrial & Commercial"]
["Additions 2008 onwards",null,{"$f":"C18+C42-C66","v":2.8340078934286383},3.6353972089714865,4.3941690051086217,5.3971724710941391,5.2029932698645736,6.0512709078749118]
[]
["Other Assets"]
["Additions 1996 to 1999",null,{"$f":"C21+C45-C69","v":6.7849533096824316E-2},4.7494673167777016E-2,3.3246271217443911E-2,2.3272389852210737E-2,1.6290672896547516E-2,1.140347102758326E-2]
["Additions 1999 to 2006",null,7.0554052943778132,5.9970945002211415,5.0975303251879698,4.3329007764097742,3.6829656599483078,3.1305208109560616]
["Additions 2006 onwards",null,51.820756569064805,64.818996019251841,56.580412662401471,52.727927529921175,53.041448805337382,47.828005406654114]
[null,null,{"$f":"SUM(C93:C95)","v":58.944011396539445},70.863585192640755,61.711189258806883,57.084100696183157,56.740705138182236,50.969929688637762]
[]
[null,null,{"$f":"SUM(C82,C84,C87,C90,C96)","v":363.25888194730624},{"$f":"SUM(D82,D84,D87,D90,D96)","v":377.28015058017712},387.38765111371498,404.61441509838721,438.50684012762116,469.98782091733074]
[]
[]
["Depn Method - Fully Deductible",null,{"$f":"C$1","v":2012},{"$f":"D$1","v":2013},2014,2015,2016,2017,2018]
["Repairs"]
["Opening Tax value",null,0,{"$f":"C106","v":0},{"$f":"D106","v":0},0,0,0,{"$f":"H106","v":0}]
["Actual Tax Additions",null,{"$f":"'Actual Data Inputs'!B79","v":0},{"$f":"'Actual Data Inputs'!C79","v":0},{"$f":"'Actual Data Inputs'!D79","v":0},{"$f":"'Actual Data Inputs'!E79","v":0},{"$f":"'Actual Data Inputs'!F79","v":0},{"$f":"'Actual Data Inputs'!G79","v":0}]
["Actual Tax Depreciation",null,{"$f":"C104","v":0},{"$f":"D104","v":0},0,0,0,0]
["Closing Tax value",null,{"$f":"C103+C104-C105","v":0},{"$f":"D103+D104-D105","v":0},0,0,0,0]
[]
[]
[]
["Depn Method - Straight Line",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,{"$f":"C1","v":2012},{"$f":"D1","v":2013},2014,2015,2016,2017,2018]
["Land & Buildings","Depn Life"]
[null,{"$f":"'GAAR 2008-12 Data Inputs'!B44","v":40}]
["Opening Tax value",{"$f":"'GAAR 2008-12 Data Inputs'!C44","v":13.727},{"$f":"B116","v":13.555412500000001},{"$f":"C116","v":13.310987500000001},12.965312500000001,12.619637500000001,12.273962500000001,11.928287500000001,11.582612500000002,11.236937500000002,10.891262500000002,10.545587500000002,10.199912500000002,9.8443625000000026,10.997962272875002,10.711066887750002,10.483589071750002,10.405411985368453,10.007696020517352]
["Actual Tax Additions",{"$f":"'GAAR 2008-12 Data Inputs'!D44","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!E44","v":0.1},{"$f":"'GAAR 2008-12 Data Inputs'!F44","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!G44","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!H44","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!I44","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!J44","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!K44","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!L44","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!M44","v":0},{"$f":"'GAAR 2008-12 Data Inputs'!N44","v":0},-0.01,1.5179997699999999,9.7700869999999995E-2,0.16034399999999999,0.31559395404400009,0]
["Actual Tax Depreciation",{"$f":"SUM(B113:B114)*0.5/$B112","v":0.1715875},{"$f":"(SUM($B113,$B114:B114)+C114*0.5)/$B112","v":0.34442500000000004},{"$f":"(SUM($B113,$B114:C114)+D114*0.5)/$B112","v":0.34567500000000001},{"$f":"(SUM($B113,$B114:D114)+E114*0.5)/$B112","v":0.34567500000000001},{"$f":"(SUM($B113,$B114:E114)+F114*0.5)/$B112","v":0.34567500000000001},{"$f":"(SUM($B113,$B114:F114)+G114*0.5)/$B112","v":0.34567500000000001},{"$f":"(SUM($B113,$B114:G114)+H114*0.5)/$B112","v":0.34567500000000001},{"$f":"(SUM($B113,$B114:H114)+I114*0.5)/$B112","v":0.34567500000000001},{"$f":"(SUM($B113,$B114:I114)+J114*0.5)/$B112","v":0.34567500000000001},{"$f":"(SUM($B113,$B114:J114)+K114*0.5)/$B112","v":0.34567500000000001},{"$f":"(SUM($B113,$B114:K114)+L114*0.5)/$B112","v":0.34567500000000001},{"$f":"(SUM($B113,$B114:L114)+M114*0.5)/$B112","v":0.34554999999999997},{"$f":"(SUM($B113,$B114:M114)+N114*0.5)/$B112","v":0.36439999712499999},{"$f":"(SUM($B113,$B114:N114)+O114*0.5)/$B112","v":0.38459625512500001},{"$f":"(SUM($B113,$B114:O114)+P114*0.5)/$B112","v":0.38782181599999999},{"$f":"(SUM($B113,$B114:P114)+Q114*0.5)/$B112","v":0.39377104042555},{"$f":"(SUM($B113,$B114:Q114)+R114*0.5)/$B112","v":0.39771596485110006}]
["Closing Tax value",{"$f":"B113+B114-B115","v":13.555412500000001},{"$f":"C113+C114-C115","v":13.310987500000001},12.965312500000001,12.619637500000001,12.273962500000001,11.928287500000001,11.582612500000002,11.236937500000002,10.891262500000002,10.545587500000002,10.199912500000002,9.8443625000000026,10.997962272875002,10.711066887750002,10.483589071750002,10.405411985368453,10.007696020517352]
[]
[]
[]
["Grand Total",null,{"$f":"C$1","v":2012},{"$f":"D$1","v":2013},2014,2015,2016,2017,2018]
["Opening Tax value",null,{"$f":"SUM(C26,C103,M113)","v":337.02779589556752},{"$f":"SUM(D26,D103,N113)","v":373.10324444730622},388.27811285305211,398.09871800146499,415.09800417013719,448.91225211298962,479.99551693784809]
["Actual Tax Additions",null,{"$f":"SUM(C50,C104,M114)","v":78.132999999999996},{"$f":"SUM(D50,D104,N114)","v":61.702686370000031},57.789162310000002,65.744838999999999,85.099744132765281,85.76661557670802]
["Actual Tax Depreciation",null,{"$f":"SUM(C74,C105,M115)","v":42.057551448261364},{"$f":"SUM(D74,D105,N115)","v":46.527817964254005},47.968557161587157,48.745552831327799,51.285496189912877,54.683350751849545]
["Closing Tax value",null,{"$f":"SUM(C98,C106,M116)","v":373.10324444730622},{"$f":"SUM(D98,D106,N116)","v":388.27811285305211},398.09871800146499,415.09800417013719,448.91225211298962,479.99551693784809]

{"sheet":"PTRM Inputs","index":6,"n_rows":64,"n_cols":18,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'GAAR 2008-12 Data Inputs'!$A$1","v":"Multinet"},null,"Check",{"$f":"SUM('Actual Data Inputs'!D1,'Regulatory Depn'!D1,'RAB Roll Forward ($Real 2012)'!D1)","v":1.4322900007465167E-3}]
[]
["PTRM Inputs"]
[]
["RAB"]
["Asset Class Name","Opening Asset Value","Remaining Life","Standard Life"]
[{"$f":"'RAB Roll Forward ($Real 2012)'!A4","v":"Transmission and distribution"},{"$f":"'RAB Roll Forward ($Real 2012)'!H4-B16","v":529.32213725815825},{"$f":"B7/'Regulatory Depn'!P230","v":33.825097644786858},{"$f":"'Regulatory Depn'!B65","v":50}]
[{"$f":"'RAB Roll Forward ($Real 2012)'!A5","v":"Services"},{"$f":"'RAB Roll Forward ($Real 2012)'!H5-B17","v":366.40367541626847},{"$f":"B8/'Regulatory Depn'!P232","v":30.811251022318395},{"$f":"'Regulatory Depn'!B66","v":50}]
[{"$f":"'RAB Roll Forward ($Real 2012)'!A6","v":"Cathodic Protection"},{"$f":"'RAB Roll Forward ($Real 2012)'!H6","v":0.88907984533650608},{"$f":"B9/'Regulatory Depn'!P234","v":45.301286028919066},{"$f":"'Regulatory Depn'!B67","v":50}]
[{"$f":"'RAB Roll Forward ($Real 2012)'!A7","v":"Suppy Regs/Valve stations"},{"$f":"'RAB Roll Forward ($Real 2012)'!H7","v":22.706798688615368},{"$f":"B10/'Regulatory Depn'!P235","v":18.324766248930214},{"$f":"'Regulatory Depn'!B68","v":50}]
[{"$f":"'RAB Roll Forward ($Real 2012)'!A8","v":"Meters"},{"$f":"'RAB Roll Forward ($Real 2012)'!H8","v":95.233006615469336},{"$f":"B11/'Regulatory Depn'!P236","v":10.371502960716407},{"$f":"'Regulatory Depn'!B69","v":30}]
[{"$f":"'RAB Roll Forward ($Real 2012)'!A9","v":"Land and buildings"},{"$f":"'RAB Roll Forward ($Real 2012)'!H9","v":0},"n/a","n/a"]
[{"$f":"'RAB Roll Forward ($Real 2012)'!A10","v":"IT"},{"$f":"'RAB Roll Forward ($Real 2012)'!H10","v":40.606837840823701},{"$f":"B13/'Regulatory Depn'!P239","v":5},{"$f":"'Regulatory Depn'!B72","v":5}]
[{"$f":"'RAB Roll Forward ($Real 2012)'!A11","v":"SCADA"},{"$f":"'RAB Roll Forward ($Real 2012)'!H11","v":-1.1133770188029188},0,15]
[{"$f":"'RAB Roll Forward ($Real 2012)'!A12","v":"Other"},{"$f":"'RAB Roll Forward ($Real 2012)'!H12","v":0.9632530943123101},{"$f":"B15/'Regulatory Depn'!P240","v":7.9649502636606195},{"$f":"'Regulatory Depn'!B73","v":10}]
[{"$f":"'Regulatory Depn'!A231","v":"Pipeworks Writeoff (Mains)"},{"$f":"SUM('Regulatory Depn'!P231:T231)","v":0},"n/a",{"$f":"C16","v":"n/a"}]
[{"$f":"'Regulatory Depn'!A233","v":"Pipeworks Writeoff (Services)"},{"$f":"SUM('Regulatory Depn'!P233:T233)","v":0},"n/a",{"$f":"C17","v":"n/a"}]
[null,{"$f":"SUM(B7:B17)","v":1055.0114117401808}]
[]
[]
["REGULATED TAX ASSET VALUE"]
["($m Nominal)"]
[]
[{"$f":"'Tax value Roll Forward'!A3","v":"Depn Method - Declining Balance"},2013,"Tax Depn rate"]
[null,"Opening Bal","Declining Balance"]
[{"$f":"'Tax value Roll Forward'!A5","v":"Mains & Services"},null,null,null,null,null,null,null,null,"Check"]
[{"$f":"'Tax value Roll Forward'!A6","v":"Additions 1996 to 1999"},{"$f":"'Tax value Roll Forward'!I6","v":5.1870572599089577},{"$f":"'Tax value Roll Forward'!B6","v":0.2},null,null,null,null,null,{"$f":"SUM('PTRM Inputs by Tax Group'!B11,'PTRM Inputs by Tax Group'!B20)","v":5.1870572599089577},{"$f":"B27-I27","v":0}]
[{"$f":"'Tax value Roll Forward'!A7","v":"Additions 1999 to 2002"},{"$f":"'Tax value Roll Forward'!I7","v":25.158701895327198},{"$f":"'Tax value Roll Forward'!B7","v":0.03},null,null,null,null,null,{"$f":"'PTRM Inputs by Tax Group'!B30","v":25.158701895327198},{"$f":"B28-I28","v":0}]
[{"$f":"'Tax value Roll Forward'!A8","v":"Additions 2002 to 2006"},{"$f":"'Tax value Roll Forward'!I8","v":42.119543559646203},{"$f":"'Tax value Roll Forward'!B8","v":7.5000000000000011E-2},null,null,null,null,null,{"$f":"'PTRM Inputs by Tax Group'!B40","v":42.119543559646203},0]
[{"$f":"'Tax value Roll Forward'!A9","v":"Additions 2006 onwards"},{"$f":"'Tax value Roll Forward'!I9","v":332.56860129254221},{"$f":"'Tax value Roll Forward'!B9","v":0.1},null,null,null,null,null,{"$f":"SUM('PTRM Inputs by Tax Group'!B50,'PTRM Inputs by Tax Group'!B60)","v":111.32335071605468},221.24525057648754]
[null,{"$f":"SUM(B27:B30)","v":405.03390400742455},null,null,null,null,null,null,{"$f":"SUM(I27:I30)","v":183.78865343093702},221.24525057648754]
[]
[{"$f":"'Tax value Roll Forward'!A11","v":"Meters"}]
[{"$f":"'Tax value Roll Forward'!A12","v":"Additions 1999 to 2007"},{"$f":"'Tax value Roll Forward'!I12","v":4.4527378749934406E-2},{"$f":"'Tax value Roll Forward'!B12","v":0.375},null,null,null,null,null,{"$f":"SUM('PTRM Inputs by Tax Group'!B12,'PTRM Inputs by Tax Group'!B21,'PTRM Inputs by Tax Group'!B31,'PTRM Inputs by Tax Group'!B41,'PTRM Inputs by Tax Group'!B51)","v":4.4527378749934413E-2},{"$f":"B34-I34","v":0}]
[]
[{"$f":"'Tax value Roll Forward'!A14","v":"Meters Domestic"}]
[{"$f":"'Tax value Roll Forward'!A15","v":"Additions 2008 onwards"},{"$f":"'Tax value Roll Forward'!I15","v":7.8881889346435567},{"$f":"'Tax value Roll Forward'!B15","v":0.375},null,null,null,null,null,{"$f":"'PTRM Inputs by Tax Group'!B61","v":0.49228830603272322},{"$f":"B37-I37","v":7.3959006286108337}]
[]
[{"$f":"'Tax value Roll Forward'!A17","v":"Meters Industrial & Commercial"}]
[{"$f":"'Tax value Roll Forward'!A18","v":"Additions 2008 onwards"},{"$f":"'Tax value Roll Forward'!I18","v":6.0512709078749118},{"$f":"'Tax value Roll Forward'!B18","v":0.13333333333333333},null,null,null,null,null,{"$f":"'PTRM Inputs by Tax Group'!B62","v":1.385675447275456},{"$f":"B40-I40","v":4.6655954605994561}]
[]
[{"$f":"'Tax value Roll Forward'!A20","v":"Other Assets"}]
[{"$f":"'Tax value Roll Forward'!A21","v":"Additions 1996 to 1999"},{"$f":"'Tax value Roll Forward'!I21","v":1.140347102758326E-2},{"$f":"'Tax value Roll Forward'!B21","v":0.30000000000000004},null,null,null,null,null,{"$f":"SUM('PTRM Inputs by Tax Group'!B14,'PTRM Inputs by Tax Group'!B23)","v":1.1403471027583259E-2},{"$f":"B43-I43","v":0}]
[{"$f":"'Tax value Roll Forward'!A22","v":"Additions 1999 to 2006"},{"$f":"'Tax value Roll Forward'!I22","v":3.1305208109560616},{"$f":"'Tax value Roll Forward'!B22","v":0.15000000000000002},null,null,null,null,null,{"$f":"SUM('PTRM Inputs by Tax Group'!B33,'PTRM Inputs by Tax Group'!B43)","v":3.130520810956062},0]
[{"$f":"'Tax value Roll Forward'!A23","v":"Additions 2006 onwards"},{"$f":"'Tax value Roll Forward'!I23","v":47.828005406654114},{"$f":"'Tax value Roll Forward'!B23","v":0.2},null,null,null,null,null,{"$f":"SUM('PTRM Inputs by Tax Group'!B53,'PTRM Inputs by Tax Group'!B64)","v":16.98062551255116},30.847379894102954]
[null,{"$f":"SUM(B43:B45)","v":50.969929688637762},null,null,null,null,null,null,{"$f":"SUM(I43:I45)","v":20.122549794534805},30.847379894102957]
[]
[{"$f":"'Tax value Roll Forward'!A101","v":"Depn Method - Fully Deductible"},2013]
[null,"Opening Bal"]
[{"$f":"'Tax value Roll Forward'!A102","v":"Repairs"},{"$f":"'Tax value Roll Forward'!I103","v":0},null,null,null,null,null,null,{"$f":"SUM('Tax value Roll Fwd by Tax Group'!R156,'Tax value Roll Fwd by Tax Group'!R257,'Tax value Roll Fwd by Tax Group'!R358,'Tax value Roll Fwd by Tax Group'!R459,'Tax value Roll Fwd by Tax Group'!R574)","v":0},{"$f":"B50-I50","v":0}]
[]
[{"$f":"'Tax value Roll Forward'!A110","v":"Depn Method - Straight Line"},2013,"Tax Remaining","Tax Standard"]
[null,"Opening Bal","Life","Life"]
[]
[{"$f":"'Tax value Roll Forward'!A111","v":"Land & Buildings"},{"$f":"'Tax value Roll Forward'!S113","v":10.007696020517352},{"$f":"IF('Tax value Roll Forward'!R115=0,0,'Tax value Roll Forward'!S113/'Tax value Roll Forward'!R115)","v":25.162922550177512},{"$f":"'Tax value Roll Forward'!B112","v":40},null,null,null,null,{"$f":"SUM('PTRM Inputs by Tax Group'!B13,'PTRM Inputs by Tax Group'!B22,'PTRM Inputs by Tax Group'!B32,'PTRM Inputs by Tax Group'!B42,'PTRM Inputs by Tax Group'!B52,'PTRM Inputs by Tax Group'!B63)","v":6.4702090089999915},{"$f":"B55-I55","v":3.5374870115173609}]
[]
["Equity Raising Costs",0,0,5]
[]
["Check",{"$f":"ABS('Tax value Roll Forward'!I121-SUM(B31,B34,B37,B40,B46,B50,B55,B57))","v":0},null,null,null,null,null,null,{"$f":"'PTRM Inputs by Tax Group'!B84","v":484.56632252751263},{"$f":"SUM(B31,B34,B37,B40,B46,B50,B55)-I59","v":-4.5708055896645305}]
[]
[]
["Land & Buildings",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012]
["Opening Tax value",{"$f":"'Tax value Roll Forward'!B113","v":13.727}]
["Actual Tax Additions",{"$f":"'Tax value Roll Forward'!B114","v":0},{"$f":"'Tax value Roll Forward'!C114","v":0.1},{"$f":"'Tax value Roll Forward'!D114","v":0},{"$f":"'Tax value Roll Forward'!E114","v":0},{"$f":"'Tax value Roll Forward'!F114","v":0},{"$f":"'Tax value Roll Forward'!G114","v":0},{"$f":"'Tax value Roll Forward'!H114","v":0},{"$f":"'Tax value Roll Forward'!I114","v":0},{"$f":"'Tax value Roll Forward'!J114","v":0},{"$f":"'Tax value Roll Forward'!K114","v":0},{"$f":"'Tax value Roll Forward'!L114","v":0},{"$f":"'Tax value Roll Forward'!M114","v":-0.01},{"$f":"'Tax value Roll Forward'!N114","v":1.5179997699999999},{"$f":"'Tax value Roll Forward'!O114","v":9.7700869999999995E-2},{"$f":"'Tax value Roll Forward'!P114","v":0.16034399999999999},{"$f":"'Tax value Roll Forward'!Q114","v":0.31559395404400009},{"$f":"'Tax value Roll Forward'!R114","v":0}]

{"sheet":"Tax value Roll Fwd by Tax Group","index":7,"n_rows":741,"n_cols":23,"rows_kept":741,"cut":false,"hidden":false,"merged":[[589,3,589,4],[474,3,474,4],[4,3,4,4],[71,3,71,4],[172,3,172,4],[273,3,273,4],[374,3,374,4]]}
[{"$f":"'GAAR 2008-12 Data Inputs'!$A$1","v":"Multinet"}]
[]
["TAX DEPRECIATION - GROUP 1 ASSET CLASS"]
[]
["Group 1\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",525.5,7.5,"Declining Balance"]
["Meters",98,1,"Fully Deductible"]
["Land & Buildings",13.727,40,"Straight Line"]
["Other Assets",3.8,5,"Declining Balance"]
[null,{"$f":"SUM(B6:B9)","v":641.02699999999993}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A$6","v":"Mains & Services"}]
["OAV",{"$f":"B6","v":525.5}]
["Depn Life",{"$f":"C6","v":7.5}]
["Depn Method",{"$f":"D6","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B17=\"Straight Line\",1/B16,IF(B17=\"Declining Balance\",1/B16*1.5,1))","v":0.2}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B15","v":525.5},{"$f":"B23","v":472.95},{"$f":"C23","v":378.36},302.68799999999999,242.15039999999999,193.72031999999999,154.97625599999998,123.98100479999998,99.184803839999987,79.347843071999989,63.478274457599994,50.782619566079994,{"$f":"M23","v":40.626095652863995},32.500876522291193,26.000701217832955,20.800560974266364,16.640448779413092,13.312359023530473,10.649887218824379,8.519909775059503,6.8159278200476026,5.452742256038082]
["Tax Depreciation",{"$f":"B18*B21*0.5","v":52.550000000000004},{"$f":"$B18*C21","v":94.59},{"$f":"$B18*D21","v":75.672000000000011},60.537599999999998,48.430080000000004,38.744064000000002,30.995251199999998,24.796200959999997,19.836960767999997,15.869568614399999,12.69565489152,10.156523913215999,8.1252191305728001,6.5001753044582387,5.2001402435665911,4.1601121948532729,3.3280897558826186,{"$f":"$B18*S21","v":2.6624718047060947},{"$f":"$B18*T21","v":2.1299774437648757},1.7039819550119006,1.3631855640095205,1.0905484512076165]
["Closing Asset Value",{"$f":"B21-B22","v":472.95},{"$f":"C21-C22","v":378.36},{"$f":"D21-D22","v":302.68799999999999},242.15039999999999,193.72031999999999,154.97625599999998,123.98100479999998,99.184803839999987,79.347843071999989,63.478274457599994,50.782619566079994,40.626095652863995,{"$f":"N21-N22","v":32.500876522291193},26.000701217832955,20.800560974266364,16.640448779413092,13.312359023530473,10.649887218824379,8.519909775059503,6.8159278200476026,5.452742256038082,4.3621938048304658]
[]
[{"$f":"A$7","v":"Meters"}]
["OAV",{"$f":"B7","v":98}]
["Depn Life",{"$f":"C7","v":1}]
["Depn Method",{"$f":"D7","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(B28=\"Straight Line\",1/B27,IF(B28=\"Declining Balance\",1/B27*1.5,1))","v":1}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B26","v":98},{"$f":"B34","v":49},{"$f":"C34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M34","v":0},0,0,0,0,0,0,0,0,0]
["Tax Depreciation",{"$f":"B29*B32*0.5","v":49},{"$f":"$B29*C32","v":49},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B29*S32","v":0},0,0,0,0]
["Closing Asset Value",{"$f":"B32-B33","v":49},0,0,0,0,0,0,0,0,0,0,0,{"$f":"N32-N33","v":0},0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A$8","v":"Land & Buildings"}]
["OAV",{"$f":"B8","v":13.727}]
["Depn Life",{"$f":"C8","v":40}]
["Depn Method",{"$f":"D8","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B39=\"Straight Line\",1/B38,IF(B39=\"Declining Balance\",1/B38*1.5,1))","v":2.5000000000000001E-2}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B37","v":13.727},{"$f":"B45","v":13.555412500000001},{"$f":"C45","v":13.212237500000001},12.8690625,12.5258875,12.182712499999999,11.839537499999999,11.496362499999998,11.153187499999998,10.810012499999997,10.466837499999997,10.123662499999996,{"$f":"M45","v":9.780487499999996},9.4373124999999956,9.0941374999999951,8.7509624999999946,8.4077874999999942,8.0646124999999937,7.7214374999999933,7.3782624999999928,7.0350874999999924,6.6919124999999919]
["Tax Depreciation",{"$f":"B40*B43*0.5","v":0.1715875},{"$f":"IF(SUM($B44:B44)>=$B42,0,$B40*$B43)","v":0.34317500000000001},{"$f":"IF(SUM($B44:C44)>=$B42,0,MIN(D43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:D44)>=$B42,0,MIN(E43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:E44)>=$B42,0,MIN(F43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:F44)>=$B42,0,MIN(G43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:G44)>=$B42,0,MIN(H43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:H44)>=$B42,0,MIN(I43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:I44)>=$B42,0,MIN(J43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:J44)>=$B42,0,MIN(K43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:K44)>=$B42,0,MIN(L43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:L44)>=$B42,0,MIN(M43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:M44)>=$B42,0,MIN(N43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:N44)>=$B42,0,MIN(O43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:O44)>=$B42,0,MIN(P43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:P44)>=$B42,0,MIN(Q43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:Q44)>=$B42,0,MIN(R43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:R44)>=$B42,0,MIN(S43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:S44)>=$B42,0,MIN(T43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:T44)>=$B42,0,MIN(U43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:U44)>=$B42,0,MIN(V43,$B40*$B43))","v":0.34317500000000001},{"$f":"IF(SUM($B44:V44)>=$B42,0,MIN(W43,$B40*$B43))","v":0.34317500000000001}]
["Closing Asset Value",{"$f":"B43-B44","v":13.555412500000001},13.212237500000001,12.8690625,12.5258875,12.182712499999999,11.839537499999999,11.496362499999998,11.153187499999998,10.810012499999997,10.466837499999997,10.123662499999996,9.780487499999996,{"$f":"N43-N44","v":9.4373124999999956},9.0941374999999951,8.7509624999999946,8.4077874999999942,8.0646124999999937,7.7214374999999933,7.3782624999999928,7.0350874999999924,6.6919124999999919,6.3487374999999915]
[]
[{"$f":"A$9","v":"Other Assets"}]
["OAV",{"$f":"B9","v":3.8}]
["Depn Life",{"$f":"C9","v":5}]
["Depn Method",{"$f":"D9","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B50=\"Straight Line\",1/B49,IF(B50=\"Declining Balance\",1/B49*1.5,1))","v":0.30000000000000004}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B48","v":3.8},{"$f":"B56","v":3.2299999999999995},{"$f":"C56","v":2.2609999999999997},1.5826999999999996,1.1078899999999996,0.77552299999999974,0.5428660999999998,0.38000626999999987,0.2660043889999999,0.18620307229999991,0.13034215060999993,9.1239505426999948E-2,{"$f":"M56","v":6.3867653798899957E-2},4.4707357659229965E-2,3.1295150361460973E-2,2.1906605253022682E-2,1.5334623677115876E-2,1.0734236573981112E-2,7.5139656017867776E-3,5.2597759212507436E-3,3.6818431448755202E-3,2.5772902014128641E-3]
["Tax Depreciation",{"$f":"B51*B54*0.5","v":0.57000000000000006},{"$f":"$B51*C54","v":0.96899999999999997},0.67830000000000001,0.47480999999999995,0.33236699999999991,0.23265689999999994,0.16285982999999996,0.11400188099999997,7.9801316699999986E-2,5.5860921689999982E-2,3.9102645182999982E-2,2.7371851628099988E-2,1.9160296139669991E-2,1.3412207297768992E-2,9.3885451084382929E-3,6.5719815759068059E-3,4.6003871031347638E-3,{"$f":"$B51*S54","v":3.2202709721943341E-3},2.2541896805360335E-3,1.5779327763752232E-3,1.1045529434626563E-3,7.7318706042385933E-4]
["Closing Asset Value",{"$f":"B54-B55","v":3.2299999999999995},2.2609999999999997,1.5826999999999996,1.1078899999999996,0.77552299999999974,0.5428660999999998,0.38000626999999987,0.2660043889999999,0.18620307229999991,0.13034215060999993,9.1239505426999948E-2,6.3867653798899957E-2,{"$f":"N54-N55","v":4.4707357659229965E-2},3.1295150361460973E-2,2.1906605253022682E-2,1.5334623677115876E-2,1.0734236573981112E-2,7.5139656017867776E-3,5.2597759212507436E-3,3.6818431448755202E-3,2.5772902014128641E-3,1.8041031409890048E-3]
[]
[]
["Total Group 1 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B21+B32+B43+B54","v":641.02699999999993},{"$f":"B64","v":538.73541249999994},{"$f":"C64","v":393.83323749999994},317.13976249999996,255.78417749999997,206.67855549999996,167.35865959999995,135.85737356999996,110.60399572899996,90.344058644299963,74.075454108209968,60.997521571506965,{"$f":"M64","v":50.470450806662868},41.982896379950397,35.126133868194387,29.573430079519358,25.063570903090177,21.387705760104424,18.378838684426135,15.903432050980724,13.854697163192448,12.147232046239465]
["Tax Depreciation",{"$f":"B22+B33+B44+B55","v":102.29158750000001},144.902175,76.693475000000007,61.355584999999998,49.105622000000004,39.319895900000006,31.501286029999996,25.253377840999995,20.259937084699995,16.268604536089999,13.077932536703001,10.527070764844099,{"$f":"N22+N33+N44+N55","v":8.487554426712471},6.856762511756008,5.5527037886750286,4.5098591764291802,3.6758651429857534,3.0088670756782889,2.4754066334454117,2.0487348877882763,1.7074651169529831,1.4344966382680404]
["Closing Asset Value",{"$f":"B62-B63","v":538.73541249999994},393.83323749999994,317.13976249999996,255.78417749999997,206.67855549999996,167.35865959999995,135.85737356999996,110.60399572899996,90.344058644299963,74.075454108209968,60.997521571506965,50.470450806662868,{"$f":"N62-N63","v":41.982896379950397},35.126133868194387,29.573430079519358,25.063570903090177,21.387705760104424,18.378838684426135,15.903432050980724,13.854697163192448,12.147232046239465,10.712735407971424]
[]
[]
[]
[]
[]
["TAX DEPRECIATION - GROUP 2 ASSET CLASS"]
[]
["Group 2\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",0,7.5,"Declining Balance"]
["Meters",0,1,"Fully Deductible"]
["Land & Buildings",0,40,"Straight Line"]
["Other Assets",0,5,"Declining Balance"]
["Repairs",0,0,"Fully Deductible"]
[null,{"$f":"SUM(B73:B77)","v":0}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A73","v":"Mains & Services"}]
["OAV",{"$f":"B73","v":0}]
["Depn Life",{"$f":"C73","v":7.5}]
["Depn Method",{"$f":"D73","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B85=\"Straight Line\",1/B84,IF(B85=\"Declining Balance\",1/B84*1.5,1))","v":0.2}]
[]
["Capital Expenditure",1996,1997,1998,1999]
["Capex $m (MOD)",14.4,26.1,17,13.2]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B83","v":0},{"$f":"B95","v":12.96},33.858000000000004,42.386400000000002,45.789119999999997,36.631295999999999,29.3050368,23.444029440000001,18.755223552,15.0041788416,12.00334307328,9.6026744586239996,{"$f":"M95","v":7.6821395668991999},6.1457116535193599,4.9165693228154881,3.9332554582523906,3.1466043666019123,2.5172834932815298,2.0138267946252237,1.6110614357001789,1.2888491485601432,1.0310793188481147]
["Capex",{"$f":"B89","v":14.4},{"$f":"C89","v":26.1},{"$f":"D89","v":17},{"$f":"E89","v":13.2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B86=1,B93+B92,B93*$B86*0.5)","v":1.4400000000000002},{"$f":"IF($B86=1,C93+C92,(C92+C93*0.5)*$B86)","v":5.2020000000000008},{"$f":"IF($B86=1,D93+D92,(D92+D93*0.5)*$B86)","v":8.4716000000000005},9.7972800000000007,9.1578239999999997,7.3262592,5.8610073600000003,4.6888058880000001,3.7510447104000004,3.00083576832,2.4006686146560003,1.9205348917248,1.53642791337984,1.229142330703872,0.98331386456309766,0.7866510916504782,0.62932087332038256,{"$f":"IF($B86=1,S93+S92,(S92+S93*0.5)*$B86)","v":0.50345669865630593},0.40276535892504478,0.3222122871400358,0.25776982971202866,0.20621586376962295]
["Closing Asset Value",{"$f":"B92+B93-B94","v":12.96},33.858000000000004,42.386400000000002,45.789119999999997,36.631295999999999,29.3050368,23.444029440000001,18.755223552,15.0041788416,12.00334307328,9.6026744586239996,7.6821395668991999,6.1457116535193599,4.9165693228154881,3.9332554582523906,3.1466043666019123,2.5172834932815298,{"$f":"S92+S93-S94","v":2.0138267946252237},1.6110614357001789,1.2888491485601432,1.0310793188481147,0.82486345507849168]
[]
[{"$f":"A74","v":"Meters"}]
["OAV",{"$f":"B74","v":0}]
["Depn Life",{"$f":"C74","v":1}]
["Depn Method",{"$f":"D74","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(AND(B99=0,B100=\"\"),0,IF(B100=\"Straight Line\",1/B99,IF(B100=\"Declining Balance\",1/B99*1.5,1)))","v":1}]
[]
["Capital Expenditure",1996,1997,1998,1999]
["Capex $m (MOD)",2.1,4.2,5.2,2.2999999999999998]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B98","v":0},{"$f":"B110","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"M110","v":0},0,0,0,0,0,0,0,0,0]
["Capex",{"$f":"B104","v":2.1},{"$f":"C104","v":4.2},{"$f":"D104","v":5.2},{"$f":"E104","v":2.2999999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B101=1,B108+B107,B108*$B101*0.5)","v":2.1},{"$f":"IF($B101=1,C108+C107,(C107+C108*0.5)*$B101)","v":4.2},5.2,2.2999999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B101=1,S108+S107,(S107+S108*0.5)*$B101)","v":0},0,0,0,0]
["Closing Asset Value",{"$f":"B107+B108-B109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S107+S108-S109","v":0},0,0,0,0]
[]
[{"$f":"A75","v":"Land & Buildings"}]
["OAV",{"$f":"B75","v":0}]
["Depn Life",{"$f":"C75","v":40}]
["Depn Method",{"$f":"D75","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(AND(B114=0,B115=\"\"),0,IF(B115=\"Straight Line\",1/B114,IF(B115=\"Declining Balance\",1/B114*1.5,1)))","v":2.5000000000000001E-2}]
[]
["Capital Expenditure",1996,1997,1998,1999]
["Capex $m (MOD)",0,0.1,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B113","v":0},{"$f":"B125","v":0},9.8750000000000004E-2,9.6250000000000002E-2,9.375E-2,9.1249999999999998E-2,8.8749999999999996E-2,8.6249999999999993E-2,8.3749999999999991E-2,8.1249999999999989E-2,7.8749999999999987E-2,7.6249999999999984E-2,{"$f":"M125","v":7.3749999999999982E-2},7.124999999999998E-2,6.8749999999999978E-2,6.6249999999999976E-2,6.3749999999999973E-2,6.1249999999999971E-2,5.8749999999999969E-2,5.6249999999999967E-2,5.3749999999999964E-2,5.1249999999999962E-2]
["Capex",{"$f":"B119","v":0},{"$f":"C119","v":0.1},{"$f":"D119","v":0},{"$f":"E119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B123*$B116*0.5","v":0},{"$f":"(SUM($B123:B123)+C123*0.5)*$B116","v":1.2500000000000002E-3},{"$f":"(SUM($B123:C123)+D123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:D123)+E123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:E123)+F123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:F123)+G123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:G123)+H123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:H123)+I123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:I123)+J123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:J123)+K123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:K123)+L123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:L123)+M123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:M123)+N123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:N123)+O123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:O123)+P123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:P123)+Q123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:Q123)+R123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:R123)+S123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:S123)+T123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:T123)+U123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:U123)+V123*0.5)*$B116","v":2.5000000000000005E-3},{"$f":"(SUM($B123:V123)+W123*0.5)*$B116","v":2.5000000000000005E-3}]
["Closing Asset Value",{"$f":"B122+B123-B124","v":0},9.8750000000000004E-2,9.6250000000000002E-2,9.375E-2,9.1249999999999998E-2,8.8749999999999996E-2,8.6249999999999993E-2,8.3749999999999991E-2,8.1249999999999989E-2,7.8749999999999987E-2,7.6249999999999984E-2,7.3749999999999982E-2,7.124999999999998E-2,6.8749999999999978E-2,6.6249999999999976E-2,6.3749999999999973E-2,6.1249999999999971E-2,{"$f":"S122+S123-S124","v":5.8749999999999969E-2},5.6249999999999967E-2,5.3749999999999964E-2,5.1249999999999962E-2,4.874999999999996E-2]
[]
[{"$f":"A76","v":"Other Assets"}]
["OAV",{"$f":"B76","v":0}]
["Depn Life",{"$f":"C76","v":5}]
["Depn Method",{"$f":"D76","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(AND(B129=0,B130=\"\"),0,IF(B130=\"Straight Line\",1/B129,IF(B130=\"Declining Balance\",1/B129*1.5,1)))","v":0.30000000000000004}]
[]
["Capital Expenditure",1996,1997,1998,1999]
["Capex $m (MOD)",0.4,0.2,5,3.2]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B128","v":0},{"$f":"B140","v":0.34},0.40800000000000003,4.5356000000000005,5.8949200000000008,4.1264440000000002,2.8885107999999997,2.0219575599999997,1.4153702919999998,0.99075920439999976,0.69353144307999981,0.48547201015599983,{"$f":"M140","v":0.33983040710919987},0.2378812849764399,0.16651689948350792,0.11656182963845554,8.1593280746918878E-2,5.7115296522843209E-2,3.9980707565990245E-2,2.7986495296193167E-2,1.9590546707335215E-2,1.3713382695134651E-2]
["Capex",{"$f":"B134","v":0.4},{"$f":"C134","v":0.2},{"$f":"D134","v":5},{"$f":"E134","v":3.2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B131=1,B138+B137,B138*$B131*0.5)","v":6.0000000000000012E-2},{"$f":"IF($B131=1,C138+C137,(C137+C138*0.5)*$B131)","v":0.13200000000000003},0.87240000000000006,1.8406800000000003,1.7684760000000006,1.2379332000000003,0.86655324,0.60658726799999996,0.42461108759999999,0.29722776131999995,0.20805943292399998,0.14564160304679996,0.10194912213275997,7.1364385492931975E-2,4.9955069845052387E-2,3.4968548891536666E-2,2.4477984224075666E-2,{"$f":"IF($B131=1,S138+S137,(S137+S138*0.5)*$B131)","v":1.7134588956852964E-2},1.1994212269797076E-2,8.3959485888579523E-3,5.877164012200565E-3,4.1140148085403961E-3]
["Closing Asset Value",{"$f":"B137+B138-B139","v":0.34},0.40800000000000003,4.5356000000000005,5.8949200000000008,4.1264440000000002,2.8885107999999997,2.0219575599999997,1.4153702919999998,0.99075920439999976,0.69353144307999981,0.48547201015599983,0.33983040710919987,0.2378812849764399,0.16651689948350792,0.11656182963845554,8.1593280746918878E-2,5.7115296522843209E-2,{"$f":"S137+S138-S139","v":3.9980707565990245E-2},2.7986495296193167E-2,1.9590546707335215E-2,1.3713382695134651E-2,9.5993678865942539E-3]
[]
[]
[{"$f":"A77","v":"Repairs"}]
["OAV",{"$f":"B77","v":0}]
["Depn Life",{"$f":"C77","v":0}]
["Depn Method",{"$f":"D77","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(AND(B145=0,B146=\"\"),0,IF(B146=\"Straight Line\",1/B145,IF(B146=\"Declining Balance\",1/B145*1.5,1)))","v":1}]
[]
["Capital Expenditure",1996,1997,1998,1999]
["Capex $m (MOD)",0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B144","v":0},{"$f":"B156","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"M156","v":0},0,0,0,0,0,0,0,0,0]
["Capex",{"$f":"B150","v":0},{"$f":"C150","v":0},{"$f":"D150","v":0},{"$f":"E150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B147=1,B154+B153,B154*$B147*0.5)","v":0},{"$f":"IF($B147=1,C154+C153,(C153+C154*0.5)*$B147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B147=1,S154+S153,(S153+S154*0.5)*$B147)","v":0},0,0,0,0]
["Closing Asset Value",{"$f":"B153+B154-B155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S153+S154-S155","v":0},0,0,0,0]
[]
[]
["Total Group 2 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B92+B107+B122+B137+B153","v":0},13.3,34.364750000000008,47.018250000000002,51.777789999999996,40.848990000000001,32.2822976,25.552237000000002,20.254343843999997,16.076188045999999,12.775624516359999,10.16439646878,8.0957199740084,6.4548429384957995,5.1518362222989955,4.1160672878908464,3.2919476473488309,{"$f":"S92+S107+S122+S137+S153","v":2.6356487898043728},2.1125575021912137,1.695297930996372,1.3621896952674784,1.0960427015432492]
["Capital Expenditure",{"$f":"B93+B108+B123+B138+B154","v":16.899999999999999},30.6,27.2,18.7,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S93+S108+S123+S138+S154","v":0},0,0,0,0]
["Tax Depreciation",{"$f":"B94+B109+B124+B139+B155","v":3.6},9.5352500000000013,14.546500000000002,13.940460000000002,10.928799999999999,8.5666924000000009,6.7300606000000007,5.2978931560000007,4.1781557980000006,3.3005635296399998,2.61122804758,2.0686764947715996,1.6408770355125999,1.303006716196804,1.03576893440815,0.82411964054201481,0.65629885754445816,{"$f":"S94+S109+S124+S139+S155","v":0.52309128761315882},0.41725957119484186,0.33310823572889375,0.26614699372422923,0.21282987857816335]
["Closing Asset Value",{"$f":"B162+B163-B164","v":13.299999999999999},{"$f":"C162+C163-C164","v":34.364750000000001},47.018250000000002,51.777789999999996,40.848990000000001,32.2822976,25.552236999999998,20.254343844000001,16.076188045999999,12.775624516359999,10.164396468779998,8.0957199740084,{"$f":"N162+N163-N164","v":6.4548429384958004},5.1518362222989955,4.1160672878908455,3.2919476473488318,2.6356487898043728,2.1125575021912137,1.6952979309963718,1.3621896952674784,1.096042701543249,0.88321282296508585]
[]
[]
[]
[]
[]
["TAX DEPRECIATION - GROUP 3 ASSET CLASS"]
[]
["Group 3\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",0,50,"Declining Balance"]
["Meters",0,4,"Declining Balance"]
["Land & Buildings",0,40,"Straight Line"]
["Other Assets",0,10,"Declining Balance"]
["Repairs",0,0,"Fully Deductible"]
[null,{"$f":"SUM(B174:B178)","v":0}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A174","v":"Mains & Services"}]
["OAV",{"$f":"B174","v":0}]
["Depn Life",{"$f":"C174","v":50}]
["Depn Method",{"$f":"D174","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B186=\"Straight Line\",1/B185,IF(B186=\"Declining Balance\",1/B185*1.5,1))","v":0.03}]
[]
["Capital Expenditure","1999","2000","2001","2002"]
["Capex $m (MOD)",5.0999999999999996,10.6,16.899999999999999,9.3132633450000029]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B184","v":0},{"$f":"B196","v":0},0,0,5.0234999999999994,15.313795000000001,31.500881149999998,39.729419110325004,38.537536537015256,37.381410440904801,36.259968127677659,35.172169083847329,34.117004011331908,33.093493890991951,32.100689074262192,31.137668402034326,30.203538349973297,{"$f":"R196","v":29.297432199474098},{"$f":"S196","v":28.418509233489875},{"$f":"T196","v":27.565953956485178},{"$f":"U196","v":26.738975337790624},{"$f":"V196","v":25.936806077656904}]
["Capex",0,0,0,{"$f":"B190","v":5.0999999999999996},{"$f":"C190","v":10.6},{"$f":"D190","v":16.899999999999999},{"$f":"E190","v":9.3132633450000029},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B187=1,B194+B193,B194*$B187*0.5)","v":0},{"$f":"IF($B187=1,C194+C193,(C193+C194*0.5)*$B187)","v":0},0,7.6499999999999999E-2,0.30970499999999995,0.71291385000000007,1.0847253846749998,1.19188257330975,1.1561260961104576,1.121442313227144,1.0877990438303298,1.0551650725154198,1.0235101203399573,0.99280481672975851,0.96302067222786569,0.93413005206102973,0.90610615049919885,{"$f":"IF($B187=1,S194+S193,(S193+S194*0.5)*$B187)","v":0.87892296598422293},0.85255527700469624,0.82697861869455525,0.8021692601337187,0.77810418232970713]
["Closing Asset Value",{"$f":"B193+B194-B195","v":0},0,0,5.0234999999999994,15.313795000000001,31.500881149999998,39.729419110325004,38.537536537015256,37.381410440904801,36.259968127677659,35.172169083847329,34.117004011331908,33.093493890991951,32.100689074262192,31.137668402034326,30.203538349973297,29.297432199474098,{"$f":"S193+S194-S195","v":28.418509233489875},27.565953956485178,26.738975337790624,25.936806077656904,25.158701895327198]
[]
[{"$f":"A175","v":"Meters"}]
["OAV",{"$f":"B175","v":0}]
["Depn Life",{"$f":"C175","v":4}]
["Depn Method",{"$f":"D175","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(AND(B200=0,B201=\"\"),0,IF(B201=\"Straight Line\",1/B200,IF(B201=\"Declining Balance\",1/B200*1.5,1)))","v":0.375}]
[]
["Capital Expenditure","1999","2000","2001","2002"]
["Capex $m (MOD)",0.9,3,3.4,1.57849536]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B199","v":0},{"$f":"B211","v":0},0,0,0.73124999999999996,2.89453125,4.5715820312500002,4.1397662495312497,2.587353905957031,1.6170961912231443,1.010685119514465,0.6316781996965406,0.39479887481033787,0.24674929675646118,0.15421831047278822,9.6386444045492639E-2,6.0241527528432898E-2,{"$f":"R211","v":3.7650954705270565E-2},{"$f":"S211","v":2.3531846690794105E-2},{"$f":"T211","v":1.4707404181746316E-2},{"$f":"U211","v":9.1921276135914481E-3},{"$f":"V211","v":5.7450797584946553E-3}]
["Capex",0,0,0,{"$f":"B205","v":0.9},{"$f":"C205","v":3},{"$f":"D205","v":3.4},{"$f":"E205","v":1.57849536},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B202=1,B209+B208,B209*$B202*0.5)","v":0},{"$f":"IF($B202=1,C209+C208,(C208+C209*0.5)*$B202)","v":0},0,0.16875000000000001,0.83671875000000007,1.7229492187500002,2.0103111417187502,1.5524123435742188,0.97025771473388667,0.60641107170867914,0.37900691981792439,0.23687932488620272,0.1480495780538767,9.2530986283672942E-2,5.7831866427295583E-2,3.6144916517059741E-2,2.2590572823162337E-2,{"$f":"IF($B202=1,S209+S208,(S208+S209*0.5)*$B202)","v":1.4119108014476462E-2},8.8244425090477883E-3,5.5152765681548682E-3,3.4470478550967928E-3,2.1544049094354956E-3]
["Closing Asset Value",{"$f":"B208+B209-B210","v":0},0,0,0.73124999999999996,2.89453125,4.5715820312500002,4.1397662495312497,2.587353905957031,1.6170961912231443,1.010685119514465,0.6316781996965406,0.39479887481033787,0.24674929675646118,0.15421831047278822,9.6386444045492639E-2,6.0241527528432898E-2,3.7650954705270565E-2,{"$f":"S208+S209-S210","v":2.3531846690794105E-2},1.4707404181746316E-2,9.1921276135914481E-3,5.7450797584946553E-3,3.5906748490591596E-3]
[]
[{"$f":"A176","v":"Land & Buildings"}]
["OAV",{"$f":"B176","v":0}]
["Depn Life",{"$f":"C176","v":40}]
["Depn Method",{"$f":"D176","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(AND(B215=0,B216=\"\"),0,IF(B216=\"Straight Line\",1/B215,IF(B216=\"Declining Balance\",1/B215*1.5,1)))","v":2.5000000000000001E-2}]
[]
["Capital Expenditure","1999","2000","2001","2002"]
["Capex $m (MOD)",0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B214","v":0},{"$f":"B226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R226","v":0},{"$f":"S226","v":0},{"$f":"T226","v":0},{"$f":"U226","v":0},{"$f":"V226","v":0}]
["Capex",0,0,0,{"$f":"B220","v":0},{"$f":"C220","v":0},{"$f":"D220","v":0},{"$f":"E220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B224*$B217*0.5","v":0},{"$f":"(SUM($B224:B224)+C224*0.5)*$B217","v":0},{"$f":"(SUM($B224:C224)+D224*0.5)*$B217","v":0},{"$f":"(SUM($B224:D224)+E224*0.5)*$B217","v":0},{"$f":"(SUM($B224:E224)+F224*0.5)*$B217","v":0},{"$f":"(SUM($B224:F224)+G224*0.5)*$B217","v":0},{"$f":"(SUM($B224:G224)+H224*0.5)*$B217","v":0},{"$f":"(SUM($B224:H224)+I224*0.5)*$B217","v":0},{"$f":"(SUM($B224:I224)+J224*0.5)*$B217","v":0},{"$f":"(SUM($B224:J224)+K224*0.5)*$B217","v":0},{"$f":"(SUM($B224:K224)+L224*0.5)*$B217","v":0},{"$f":"(SUM($B224:L224)+M224*0.5)*$B217","v":0},{"$f":"(SUM($B224:M224)+N224*0.5)*$B217","v":0},{"$f":"(SUM($B224:N224)+O224*0.5)*$B217","v":0},{"$f":"(SUM($B224:O224)+P224*0.5)*$B217","v":0},{"$f":"(SUM($B224:P224)+Q224*0.5)*$B217","v":0},{"$f":"(SUM($B224:Q224)+R224*0.5)*$B217","v":0},{"$f":"(SUM($B224:R224)+S224*0.5)*$B217","v":0},{"$f":"(SUM($B224:S224)+T224*0.5)*$B217","v":0},{"$f":"(SUM($B224:T224)+U224*0.5)*$B217","v":0},{"$f":"(SUM($B224:U224)+V224*0.5)*$B217","v":0},{"$f":"(SUM($B224:V224)+W224*0.5)*$B217","v":0}]
["Closing Asset Value",{"$f":"B223+B224-B225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S223+S224-S225","v":0},0,0,0,0]
[]
[{"$f":"A177","v":"Other Assets"}]
["OAV",{"$f":"B177","v":0}]
["Depn Life",{"$f":"C177","v":10}]
["Depn Method",{"$f":"D177","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(AND(B230=0,B231=\"\"),0,IF(B231=\"Straight Line\",1/B230,IF(B231=\"Declining Balance\",1/B230*1.5,1)))","v":0.15000000000000002}]
[]
["Capital Expenditure","1999","2000","2001","2002"]
["Capex $m (MOD)",1.2,9.3000000000000007,5.6,5.7605037599999998]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B229","v":0},{"$f":"B241","v":0},0,0,1.1099999999999999,9.5459999999999994,13.294099999999998,16.628450978,14.134183331299999,12.014055831604999,10.211947456864248,8.6801553383346111,7.378132037584419,6.2714122319467558,5.3307003971547422,4.5310953375815304,3.8514310369443008,{"$f":"R241","v":3.2737163814026555},{"$f":"S241","v":2.782658924192257},{"$f":"T241","v":2.3652600855634183},{"$f":"U241","v":2.0104710727289055},{"$f":"V241","v":1.7089004118195696}]
["Capex",0,0,0,{"$f":"B235","v":1.2},{"$f":"C235","v":9.3000000000000007},{"$f":"D235","v":5.6},{"$f":"E235","v":5.7605037599999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B232=1,B239+B238,B239*$B232*0.5)","v":0},{"$f":"IF($B232=1,C239+C238,(C238+C239*0.5)*$B232)","v":0},0,9.0000000000000011E-2,0.8640000000000001,1.8519000000000003,2.4261527820000004,2.4942676467000005,2.1201274996950001,1.80210837474075,1.5317921185296375,1.3020233007501918,1.106719805637663,0.94071183479201348,0.79960505957321149,0.67966430063722971,0.57771465554164525,{"$f":"IF($B232=1,S239+S238,(S238+S239*0.5)*$B232)","v":0.4910574572103984},0.41739883862883864,0.35478901283451281,0.30157066090933587,0.25633506177293547]
["Closing Asset Value",{"$f":"B238+B239-B240","v":0},0,0,1.1099999999999999,9.5459999999999994,13.294099999999998,16.628450978,14.134183331299999,12.014055831604999,10.211947456864248,8.6801553383346111,7.378132037584419,6.2714122319467558,5.3307003971547422,4.5310953375815304,3.8514310369443008,3.2737163814026555,{"$f":"S238+S239-S240","v":2.782658924192257},2.3652600855634183,2.0104710727289055,1.7089004118195696,1.4525653500466342]
[]
[]
[{"$f":"A178","v":"Repairs"}]
["OAV",{"$f":"B178","v":0}]
["Depn Life",{"$f":"C178","v":0}]
["Depn Method",{"$f":"D178","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(AND(B246=0,B247=\"\"),0,IF(B247=\"Straight Line\",1/B246,IF(B247=\"Declining Balance\",1/B246*1.5,1)))","v":1}]
[]
["Capital Expenditure","1999","2000","2001","2002"]
["Capex $m (MOD)",0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B245","v":0},{"$f":"B257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R257","v":0},{"$f":"S257","v":0},{"$f":"T257","v":0},{"$f":"U257","v":0},{"$f":"V257","v":0}]
["Capex",0,0,0,{"$f":"B251","v":0},{"$f":"C251","v":0},{"$f":"D251","v":0},{"$f":"E251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B248=1,B255+B254,B255*$B248*0.5)","v":0},{"$f":"IF($B248=1,C255+C254,(C254+C255*0.5)*$B248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B248=1,S255+S254,(S254+S255*0.5)*$B248)","v":0},0,0,0,0]
["Closing Asset Value",{"$f":"B254+B255-B256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S254+S255-S256","v":0},0,0,0,0]
[]
[]
["Total Group 3 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B193+B208+B223+B238+B254","v":0},0,0,0,6.864749999999999,27.754326249999998,49.366563181250001,60.49763633785625,55.259073774272288,51.012562463732948,47.482600704056367,44.484002621878474,41.88993492372667,39.611655419695168,37.585607781889721,35.765150183661348,34.115210914446031,{"$f":"S193+S208+S223+S238+S254","v":32.608799535582023},31.224700004372927,29.94592144623034,28.75863853813312,27.651451569234968]
["Capital Expenditure",{"$f":"B194+B209+B224+B239+B255","v":0},0,0,7.2,22.9,25.9,16.652262465000003,0,0,0,0,0,0,0,0,0,0,{"$f":"S194+S209+S224+S239+S255","v":0},0,0,0,0]
["Tax Depreciation",{"$f":"B195+B210+B225+B240+B256","v":0},0,0,0.33525000000000005,2.0104237500000002,4.2877630687500004,5.5211893083937511,5.2385625635839688,4.2465113105393444,3.5299617596765733,2.9985980821778915,2.5940676981518145,2.2782795040314969,2.0260476378054451,1.8204575982283728,1.6499392692153192,1.5064113788640063,{"$f":"S195+S210+S225+S240+S256","v":1.3840995312090978},1.2787785581425828,1.1872829080972229,1.1071869688981513,1.0365936490120782]
["Closing Asset Value",{"$f":"B263+B264-B265","v":0},0,0,6.8647499999999999,27.754326249999998,49.366563181249994,60.497636337856257,55.259073774272281,51.012562463732941,47.482600704056374,44.484002621878474,41.889934923726656,39.611655419695175,37.585607781889721,35.765150183661348,34.115210914446031,32.608799535582023,{"$f":"S263+S264-S265","v":31.224700004372924},29.945921446230344,28.758638538133116,27.651451569234968,26.614857920222889]
[]
[]
[]
[]
[]
["TAX DEPRECIATION - GROUP 4 ASSET CLASS"]
[]
["Group 4\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",0,20,"Declining Balance"]
["Meters",0,4,"Declining Balance"]
["Land & Buildings",0,40,"Straight Line"]
["Other Assets",0,10,"Declining Balance"]
["Repairs",0,0,"Fully Deductible"]
[null,{"$f":"SUM(B275:B279)","v":0}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A275","v":"Mains & Services"}]
["OAV",{"$f":"B275","v":0}]
["Depn Life",{"$f":"C275","v":20}]
["Depn Method",{"$f":"D275","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B287=\"Straight Line\",1/B286,IF(B287=\"Declining Balance\",1/B286*1.5,1))","v":7.5000000000000011E-2}]
[]
["Capital Expenditure","2002","2003","2004","2005","2006"]
["Capex $m (MOD)",9.3132633450000029,22.828165329999994,25.44266927,42.387081620000004,17.299932318082238]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B285","v":0},{"$f":"B297","v":0},0,0,0,0,0,8.964015969562503,30.263823901970309,52.482606281697535,89.343976869820224,99.29436346073787,91.847286201182527,84.958739736093833,78.586834255886799,72.692821686695282,67.240860060193143,{"$f":"R297","v":62.197795555678653},{"$f":"S297","v":57.532960889002752},{"$f":"T297","v":53.217988822327541},{"$f":"U297","v":49.226639660652978},{"$f":"V297","v":45.534641686104003}]
["Capex",0,0,0,0,0,0,{"$f":"B291","v":9.3132633450000029},{"$f":"C291","v":22.828165329999994},{"$f":"D291","v":25.44266927},{"$f":"E291","v":42.387081620000004},{"$f":"F291","v":17.299932318082238},0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B288=1,B295+B294,B295*$B288*0.5)","v":0},{"$f":"IF($B288=1,C295+C294,(C294+C295*0.5)*$B288)","v":0},0,0,0,0,0.34924737543750017,1.5283573975921876,3.2238868902727735,5.525711031877317,7.3495457271646014,7.4470772595553409,6.888546465088691,6.3719054802070385,5.8940125691915108,5.4519616265021469,5.0430645045144864,{"$f":"IF($B288=1,S295+S294,(S294+S295*0.5)*$B288)","v":4.6648346666758993},4.3149720666752067,3.9913491616745662,3.6919979745489737,3.4150981264578006]
["Closing Asset Value",{"$f":"B294+B295-B296","v":0},0,0,0,0,0,8.964015969562503,30.263823901970309,52.482606281697535,89.343976869820224,99.29436346073787,91.847286201182527,84.958739736093833,78.586834255886799,72.692821686695282,67.240860060193143,62.197795555678653,{"$f":"S294+S295-S296","v":57.532960889002752},53.217988822327541,49.226639660652978,45.534641686104003,42.119543559646203]
[]
[{"$f":"A276","v":"Meters"}]
["OAV",{"$f":"B276","v":0}]
["Depn Life",{"$f":"C276","v":4}]
["Depn Method",{"$f":"D276","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(AND(B301=0,B302=\"\"),0,IF(B302=\"Straight Line\",1/B301,IF(B302=\"Declining Balance\",1/B301*1.5,1)))","v":0.375}]
[]
["Capital Expenditure","2002","2003","2004","2005","2006"]
["Capex $m (MOD)",1.57849536,1.9637246399999999,3.483125900001002,2.9232742599999999,0.66403410904109539]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B300","v":0},{"$f":"B312","v":0},0,0,0,0,0,1.2825274799999999,2.3971059449999998,4.3282310093758136,5.0803047171098843,3.7147181617895675,2.3216988511184797,1.4510617819490499,0.90691361371815615,0.56682100857384765,0.35426313035865475,{"$f":"R312","v":0.22141445647415922},{"$f":"S312","v":0.13838403529634952},{"$f":"T312","v":8.6490022060218441E-2},{"$f":"U312","v":5.4056263787636526E-2},{"$f":"V312","v":3.3785164867272829E-2}]
["Capex",0,0,0,0,0,0,{"$f":"B306","v":1.57849536},{"$f":"C306","v":1.9637246399999999},{"$f":"D306","v":3.483125900001002},{"$f":"E306","v":2.9232742599999999},{"$f":"F306","v":0.66403410904109539},0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B303=1,B310+B309,B310*$B303*0.5)","v":0},{"$f":"IF($B303=1,C310+C309,(C309+C310*0.5)*$B303)","v":0},0,0,0,0,0.29596788000000002,0.849146175,1.552000835625188,2.1712005522659301,2.0296206643614121,1.3930193106710878,0.87063706916942984,0.54414816823089374,0.34009260514430856,0.21255787821519287,0.13284867388449553,{"$f":"IF($B303=1,S310+S309,(S309+S310*0.5)*$B303)","v":8.3030421177809705E-2},5.1894013236131069E-2,3.2433758272581915E-2,2.0271098920363696E-2,1.2669436825227311E-2]
["Closing Asset Value",{"$f":"B309+B310-B311","v":0},0,0,0,0,0,1.2825274799999999,2.3971059449999998,4.3282310093758136,5.0803047171098843,3.7147181617895675,2.3216988511184797,1.4510617819490499,0.90691361371815615,0.56682100857384765,0.35426313035865475,0.22141445647415922,{"$f":"S309+S310-S311","v":0.13838403529634952},8.6490022060218441E-2,5.4056263787636526E-2,3.3785164867272829E-2,2.111572804204552E-2]
[]
[{"$f":"A277","v":"Land & Buildings"}]
["OAV",{"$f":"B277","v":0}]
["Depn Life",{"$f":"C277","v":40}]
["Depn Method",{"$f":"D277","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(AND(B316=0,B317=\"\"),0,IF(B317=\"Straight Line\",1/B316,IF(B317=\"Declining Balance\",1/B316*1.5,1)))","v":2.5000000000000001E-2}]
[]
["Capital Expenditure","2002","2003","2004","2005","2006"]
["Capex $m (MOD)",0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B315","v":0},{"$f":"B327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R327","v":0},{"$f":"S327","v":0},{"$f":"T327","v":0},{"$f":"U327","v":0},{"$f":"V327","v":0}]
["Capex",0,0,0,0,0,0,{"$f":"B321","v":0},{"$f":"C321","v":0},{"$f":"D321","v":0},{"$f":"E321","v":0},{"$f":"F321","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"B325*$B318*0.5","v":0},{"$f":"(SUM($B325:B325)+C325*0.5)*$B318","v":0},{"$f":"(SUM($B325:C325)+D325*0.5)*$B318","v":0},{"$f":"(SUM($B325:D325)+E325*0.5)*$B318","v":0},{"$f":"(SUM($B325:E325)+F325*0.5)*$B318","v":0},{"$f":"(SUM($B325:F325)+G325*0.5)*$B318","v":0},{"$f":"(SUM($B325:G325)+H325*0.5)*$B318","v":0},{"$f":"(SUM($B325:H325)+I325*0.5)*$B318","v":0},{"$f":"(SUM($B325:I325)+J325*0.5)*$B318","v":0},{"$f":"(SUM($B325:J325)+K325*0.5)*$B318","v":0},{"$f":"(SUM($B325:K325)+L325*0.5)*$B318","v":0},{"$f":"(SUM($B325:L325)+M325*0.5)*$B318","v":0},{"$f":"(SUM($B325:M325)+N325*0.5)*$B318","v":0},{"$f":"(SUM($B325:N325)+O325*0.5)*$B318","v":0},{"$f":"(SUM($B325:O325)+P325*0.5)*$B318","v":0},{"$f":"(SUM($B325:P325)+Q325*0.5)*$B318","v":0},{"$f":"(SUM($B325:Q325)+R325*0.5)*$B318","v":0},{"$f":"(SUM($B325:R325)+S325*0.5)*$B318","v":0},{"$f":"(SUM($B325:S325)+T325*0.5)*$B318","v":0},{"$f":"(SUM($B325:T325)+U325*0.5)*$B318","v":0},{"$f":"(SUM($B325:U325)+V325*0.5)*$B318","v":0},{"$f":"(SUM($B325:V325)+W325*0.5)*$B318","v":0}]
["Closing Asset Value",{"$f":"B324+B325-B326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S324+S325-S326","v":0},0,0,0,0]
[]
[{"$f":"A278","v":"Other Assets"}]
["OAV",{"$f":"B278","v":0}]
["Depn Life",{"$f":"C278","v":10}]
["Depn Method",{"$f":"D278","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(AND(B331=0,B332=\"\"),0,IF(B332=\"Straight Line\",1/B331,IF(B332=\"Declining Balance\",1/B331*1.5,1)))","v":0.15000000000000002}]
[]
["Capital Expenditure","2002","2003","2004","2005","2006"]
["Capex $m (MOD)",5.7605037599999998,4.0234741700000001,5.2704194299999996,1.4756093799999999,0.29994967610958917]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B330","v":0},{"$f":"B342","v":0},0,0,0,0,0,5.3284659779999997,8.2509096885500011,11.8884112080175,11.470088203314875,10.027028423219013,8.5229741597361617,7.2445280357757369,6.1578488304093764,5.2341715058479696,4.4490457799707741,{"$f":"R342","v":3.7816889129751576},{"$f":"S342","v":3.2144355760288841},{"$f":"T342","v":2.7322702396245515},{"$f":"U342","v":2.3224297036808688},{"$f":"V342","v":1.9740652481287384}]
["Capex",0,0,0,0,0,0,{"$f":"B336","v":5.7605037599999998},{"$f":"C336","v":4.0234741700000001},{"$f":"D336","v":5.2704194299999996},{"$f":"E336","v":1.4756093799999999},{"$f":"F336","v":0.29994967610958917},0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B333=1,B340+B339,B340*$B333*0.5)","v":0},{"$f":"IF($B333=1,C340+C339,(C339+C340*0.5)*$B333)","v":0},0,0,0,0,0.43203778200000004,1.1010304594500002,1.6329179105325005,1.893932384702625,1.7430094562054506,1.5040542634828522,1.2784461239604243,1.0866792053663608,0.92367732456140661,0.78512572587719553,0.66735686699561625,{"$f":"IF($B333=1,S340+S339,(S339+S340*0.5)*$B333)","v":0.56725333694627378},0.48216533640433268,0.4098405359436828,0.34836445555213036,0.2961097872193108]
["Closing Asset Value",{"$f":"B339+B340-B341","v":0},0,0,0,0,0,5.3284659779999997,8.2509096885500011,11.8884112080175,11.470088203314875,10.027028423219013,8.5229741597361617,7.2445280357757369,6.1578488304093764,5.2341715058479696,4.4490457799707741,3.7816889129751576,{"$f":"S339+S340-S341","v":3.2144355760288841},2.7322702396245515,2.3224297036808688,1.9740652481287384,1.6779554609094276]
[]
[]
[{"$f":"A279","v":"Repairs"}]
["OAV",{"$f":"B279","v":0}]
["Depn Life",{"$f":"C279","v":0}]
["Depn Method",{"$f":"D279","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(AND(B347=0,B348=\"\"),0,IF(B348=\"Straight Line\",1/B347,IF(B348=\"Declining Balance\",1/B347*1.5,1)))","v":1}]
[]
["Capital Expenditure","2002","2003","2004","2005","2006"]
["Capex $m (MOD)",0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B346","v":0},{"$f":"B358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R358","v":0},{"$f":"S358","v":0},{"$f":"T358","v":0},{"$f":"U358","v":0},{"$f":"V358","v":0}]
["Capex",0,0,0,0,0,0,{"$f":"B352","v":0},{"$f":"C352","v":0},{"$f":"D352","v":0},{"$f":"E352","v":0},{"$f":"F352","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Tax Depn",{"$f":"IF($B349=1,B356+B355,B356*$B349*0.5)","v":0},{"$f":"IF($B349=1,C356+C355,(C355+C356*0.5)*$B349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B349=1,S356+S355,(S355+S356*0.5)*$B349)","v":0},0,0,0,0]
["Closing Asset Value",{"$f":"B355+B356-B357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S355+S356-S357","v":0},0,0,0,0]
[]
[]
["Total Group 4 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B294+B309+B324+B339+B355","v":0},0,0,0,0,0,0,15.575009427562502,40.911839535520308,68.699248499090842,105.89436979024498,{"$f":"L367","v":113.03611004574644},102.69195921203716,93.654329553818613,85.651596700014323,78.493814201117104,72.044168970522563,{"$f":"R367","v":66.200898925127959},{"$f":"S367","v":60.885780500327975},{"$f":"T367","v":56.036749084012307},{"$f":"U367","v":51.603125628121475},{"$f":"V367","v":47.542492099100009}]
["Capital Expenditure",{"$f":"B295+B310+B325+B340+B356","v":0},0,0,0,0,0,16.652262465000003,28.815364139999993,34.196214600000999,46.785965260000005,18.263916103232923,0,0,0,0,0,0,0,0,0,0,0]
["Tax Depreciation",{"$f":"B296+B311+B326+B341+B357","v":0},0,0,0,0,0,1.0772530374375002,3.4785340320421883,6.4088056364304613,9.5908439688458724,11.122175847731464,10.34415083370928,9.0376296582185454,8.002732853804293,7.1577824988972258,6.4496452305945349,5.8432700453945987,{"$f":"S296+S311+S326+S341+S357","v":5.3151184247999828},4.8490314163156709,4.4336234558908316,4.0606335290214677,3.723877350502339]
["Closing Asset Value",{"$f":"B364+B365-B366","v":0},0,0,0,0,0,15.575009427562502,40.911839535520301,68.699248499090857,105.89436979024497,113.03611004574644,102.69195921203716,93.654329553818613,85.651596700014323,78.493814201117104,72.044168970522563,66.200898925127959,{"$f":"S364+S365-S366","v":60.885780500327975},56.036749084012307,51.603125628121475,47.542492099100009,43.818614748597668]
[]
[]
[]
[]
[]
["TAX DEPRECIATION - GROUP 5 ASSET CLASS"]
[]
["Group 5\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",0,20,"Declining Balance"]
["Meters",0,4,"Declining Balance"]
["Land & Buildings",0,40,"Straight Line"]
["Other Assets",0,10,"Declining Balance"]
["Repairs",0,0,"Fully Deductible"]
[null,{"$f":"SUM(B376:B380)","v":0}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A376","v":"Mains & Services"}]
["OAV",{"$f":"B376","v":0}]
["Depn Life",{"$f":"C376","v":20}]
["Depn Method",{"$f":"D376","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B388=\"Straight Line\",1/B387,IF(B388=\"Declining Balance\",1/B387*2,1))","v":0.1}]
[]
["Capital Expenditure","2006",{"$f":"B391+1","v":2007},2008,2009,2010,2011,2012]
["Capex $m (MOD)",31.649488581917758,{"$f":"'Actual Data Inputs'!B74","v":68.811999999999998},0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B386","v":0},{"$f":"B398","v":0},0,0,0,0,0,0,0,0,0,30.067014152821869,{"$f":"M398","v":92.431712737539684},83.188541463785711,74.869687317407141,67.382718585666424,60.644446727099783,{"$f":"R398","v":54.580002054389809},{"$f":"S398","v":49.122001848950831},{"$f":"T398","v":44.209801664055746},{"$f":"U398","v":39.788821497650169},{"$f":"V398","v":35.809939347885148}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B392","v":31.649488581917758},{"$f":"C392","v":68.811999999999998},0,0,0,0,0,{"$f":"I392","v":0},{"$f":"J392","v":0},{"$f":"K392","v":0},{"$f":"L392","v":0},{"$f":"M392","v":0}]
["Tax Depn",{"$f":"IF($B389=1,B396+B395,B396*$B389*0.5)","v":0},{"$f":"IF($B389=1,C396+C395,(C395+C396*0.5)*$B389)","v":0},0,0,0,0,0,0,0,0,1.5824744290958881,6.4473014152821868,9.2431712737539691,8.3188541463785715,7.4869687317407143,6.7382718585666428,6.0644446727099783,{"$f":"IF($B389=1,S396+S395,(S395+S396*0.5)*$B389)","v":5.4580002054389816},4.9122001848950836,4.4209801664055748,3.9788821497650169,3.5809939347885149]
["Closing Asset Value",{"$f":"B395+B396-B397","v":0},0,0,0,0,0,0,0,0,0,30.067014152821869,92.431712737539684,83.188541463785711,74.869687317407141,67.382718585666424,60.644446727099783,54.580002054389809,{"$f":"S395+S396-S397","v":49.122001848950831},44.209801664055746,39.788821497650169,35.809939347885148,32.228945413096632]
[]
[{"$f":"A377","v":"Meters"}]
["OAV",{"$f":"B377","v":0}]
["Depn Life",{"$f":"C377","v":4}]
["Depn Method",{"$f":"D377","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B403=\"Straight Line\",1/B402,IF(B403=\"Declining Balance\",1/B402*1.5,1))","v":0.375}]
[]
["Capital Expenditure","2006",{"$f":"B406+1","v":2007},2008,2009,2010,2011,2012]
["Capex $m (MOD)",1.2148220909589034,{"$f":"'Actual Data Inputs'!B75","v":1.923},0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B401","v":0},{"$f":"B413","v":0},0,0,0,0,0,0,0,0,0,0.98704294890410904,{"$f":"M413","v":2.179339343065068},1.3620870894156676,0.85130443088479224,0.53206526930299514,0.33254079331437197,{"$f":"R413","v":0.20783799582148249},{"$f":"S413","v":0.12989874738842655},{"$f":"T413","v":8.1186717117766594E-2},{"$f":"U413","v":5.0741698198604121E-2},{"$f":"V413","v":3.1713561374127577E-2}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B407","v":1.2148220909589034},1.923,0,0,0,0,0,{"$f":"I407","v":0},{"$f":"J407","v":0},{"$f":"K407","v":0},{"$f":"L407","v":0},{"$f":"M407","v":0}]
["Tax Depn",{"$f":"IF($B404=1,B411+B410,B411*$B404*0.5)","v":0},{"$f":"IF($B404=1,C411+C410,(C410+C411*0.5)*$B404)","v":0},0,0,0,0,0,0,0,0,0.22777914205479438,0.73070360583904093,0.81725225364940046,0.51078265853087534,0.3192391615817971,0.19952447598862316,0.12470279749288948,{"$f":"IF($B404=1,S411+S410,(S410+S411*0.5)*$B404)","v":7.7939248433055941E-2},4.8712030270659956E-2,3.0445018919162473E-2,1.9028136824476544E-2,1.1892585515297842E-2]
["Closing Asset Value",{"$f":"B410+B411-B412","v":0},0,0,0,0,0,0,0,0,0,0.98704294890410904,2.179339343065068,1.3620870894156676,0.85130443088479224,0.53206526930299514,0.33254079331437197,0.20783799582148249,{"$f":"S410+S411-S412","v":0.12989874738842655},8.1186717117766594E-2,5.0741698198604121E-2,3.1713561374127577E-2,1.9820975858829734E-2]
[]
[{"$f":"A378","v":"Land & Buildings"}]
["OAV",{"$f":"B378","v":0}]
["Depn Life",{"$f":"C378","v":40}]
["Depn Method",{"$f":"D378","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B418=\"Straight Line\",1/B417,IF(B418=\"Declining Balance\",1/B417*2,1))","v":2.5000000000000001E-2}]
[]
["Capital Expenditure","2006",{"$f":"B421+1","v":2007},2008,2009,2010,2011,2012]
["Capex $m (MOD)",0,{"$f":"'Actual Data Inputs'!B77","v":0},0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B416","v":0},{"$f":"B428","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"M428","v":0},0,0,0,0,{"$f":"R428","v":0},{"$f":"S428","v":0},{"$f":"T428","v":0},{"$f":"U428","v":0},{"$f":"V428","v":0}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B422","v":0},0,0,0,0,0,0,{"$f":"I422","v":0},{"$f":"J422","v":0},{"$f":"K422","v":0},{"$f":"L422","v":0},{"$f":"M422","v":0}]
["Tax Depn",{"$f":"B426*$B419*0.5","v":0},{"$f":"(SUM($B426:B426)+C426*0.5)*$B419","v":0},{"$f":"(SUM($B426:C426)+D426*0.5)*$B419","v":0},{"$f":"(SUM($B426:D426)+E426*0.5)*$B419","v":0},{"$f":"(SUM($B426:E426)+F426*0.5)*$B419","v":0},{"$f":"(SUM($B426:F426)+G426*0.5)*$B419","v":0},{"$f":"(SUM($B426:G426)+H426*0.5)*$B419","v":0},{"$f":"(SUM($B426:H426)+I426*0.5)*$B419","v":0},{"$f":"(SUM($B426:I426)+J426*0.5)*$B419","v":0},{"$f":"(SUM($B426:J426)+K426*0.5)*$B419","v":0},{"$f":"(SUM($B426:K426)+L426*0.5)*$B419","v":0},{"$f":"(SUM($B426:L426)+M426*0.5)*$B419","v":0},{"$f":"(SUM($B426:M426)+N426*0.5)*$B419","v":0},{"$f":"(SUM($B426:N426)+O426*0.5)*$B419","v":0},{"$f":"(SUM($B426:O426)+P426*0.5)*$B419","v":0},{"$f":"(SUM($B426:P426)+Q426*0.5)*$B419","v":0},{"$f":"(SUM($B426:Q426)+R426*0.5)*$B419","v":0},{"$f":"(SUM($B426:R426)+S426*0.5)*$B419","v":0},{"$f":"(SUM($B426:S426)+T426*0.5)*$B419","v":0},{"$f":"(SUM($B426:T426)+U426*0.5)*$B419","v":0},{"$f":"(SUM($B426:U426)+V426*0.5)*$B419","v":0},{"$f":"(SUM($B426:V426)+W426*0.5)*$B419","v":0}]
["Closing Asset Value",{"$f":"B425+B426-B427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S425+S426-S427","v":0},0,0,0,0]
[]
[{"$f":"A379","v":"Other Assets"}]
["OAV",{"$f":"B379","v":0}]
["Depn Life",{"$f":"C379","v":10}]
["Depn Method",{"$f":"D379","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B433=\"Straight Line\",1/B432,IF(B433=\"Declining Balance\",1/B432*2,1))","v":0.2}]
[]
["Capital Expenditure","2006",{"$f":"B436+1","v":2007},2008,2009,2010,2011,2012]
["Capex $m (MOD)",0.54874514389041074,{"$f":"'Actual Data Inputs'!B78","v":0.96599999999999997},0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B431","v":0},{"$f":"B443","v":0},0,0,0,0,0,0,0,0,0,0.49387062950136967,{"$f":"M443","v":1.2644965036010958},1.0115972028808766,0.80927776230470128,0.64742220984376098,0.51793776787500878,{"$f":"R443","v":0.41435021430000701},{"$f":"S443","v":0.33148017144000563},{"$f":"T443","v":0.26518413715200451},{"$f":"U443","v":0.21214730972160362},{"$f":"V443","v":0.16971784777728288}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B437","v":0.54874514389041074},0.96599999999999997,0,0,0,0,0,{"$f":"I437","v":0},{"$f":"J437","v":0},{"$f":"K437","v":0},{"$f":"L437","v":0},{"$f":"M437","v":0}]
["Tax Depn",{"$f":"IF($B434=1,B441+B440,B441*$B434*0.5)","v":0},{"$f":"IF($B434=1,C441+C440,(C440+C441*0.5)*$B434)","v":0},0,0,0,0,0,0,0,0,5.4874514389041076E-2,0.19537412590027392,0.25289930072021916,0.20231944057617535,0.16185555246094027,0.1294844419687522,0.10358755357500177,{"$f":"IF($B434=1,S441+S440,(S440+S441*0.5)*$B434)","v":8.2870042860001408E-2},6.6296034288001127E-2,5.3036827430400904E-2,4.2429461944320727E-2,3.3943569555456576E-2]
["Closing Asset Value",{"$f":"B440+B441-B442","v":0},0,0,0,0,0,0,0,0,0,0.49387062950136967,1.2644965036010958,1.0115972028808766,0.80927776230470128,0.64742220984376098,0.51793776787500878,0.41435021430000701,{"$f":"S440+S441-S442","v":0.33148017144000563},0.26518413715200451,0.21214730972160362,0.16971784777728288,0.13577427822182631]
[]
[]
[{"$f":"A380","v":"Repairs"}]
["OAV",{"$f":"B380","v":0}]
["Depn Life",{"$f":"C380","v":0}]
["Depn Method",{"$f":"D380","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(B449=\"Straight Line\",1/B448,IF(B449=\"Declining Balance\",1/B448*2,1))","v":1}]
[]
["Capital Expenditure","2006",{"$f":"B452+1","v":2007},2008,2009,2010,2011,2012]
["Capex $m (MOD)",0,{"$f":"'Actual Data Inputs'!B79","v":0},0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B447","v":0},{"$f":"B459","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"M459","v":0},0,0,0,0,{"$f":"R459","v":0},{"$f":"S459","v":0},{"$f":"T459","v":0},{"$f":"U459","v":0},{"$f":"V459","v":0}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B453","v":0},0,0,0,0,0,0,{"$f":"I453","v":0},{"$f":"J453","v":0},{"$f":"K453","v":0},{"$f":"L453","v":0},{"$f":"M453","v":0}]
["Tax Depn",{"$f":"IF($B450=1,B457+B456,B457*$B450*0.5)","v":0},{"$f":"IF($B450=1,C457+C456,(C456+C457*0.5)*$B450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B450=1,S457+S456,(S456+S457*0.5)*$B450)","v":0},0,0,0,0]
["Closing Asset Value",{"$f":"B456+B457-B458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S456+S457-S458","v":0},0,0,0,0]
[]
[]
["Total Group 5 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B395+B410+B425+B440+B456","v":0},0,0,0,0,0,0,0,0,0,0,31.547927731227347,95.875548584205845,85.562225756082256,76.530269510596639,68.562206064813182,61.494925288289167,{"$f":"S395+S410+S425+S440+S456","v":55.202190264511302},49.583380767779261,44.556172518325518,40.051710505570377,36.011370757036559]
["Capital Expenditure",{"$f":"B396+B411+B426+B441+B457","v":0},0,0,0,0,0,0,0,0,0,33.41305581676707,71.700999999999993,0,0,0,0,0,{"$f":"S396+S411+S426+S441+S457","v":0},0,0,0,0]
["Tax Depreciation",{"$f":"B397+B412+B427+B442+B458","v":0},0,0,0,0,0,0,0,0,0,1.8651280855397234,7.3733791470215024,10.313322828123589,9.0319562454856221,7.9680634457834518,7.0672807765240178,6.2927350237778699,{"$f":"S397+S412+S427+S442+S458","v":5.6188094967320392},5.0272082494537447,4.5044620127551385,4.0403397485338139,3.6268300898592694]
["Closing Asset Value",{"$f":"B465+B466-B467","v":0},0,0,0,0,0,0,0,0,0,31.547927731227347,95.875548584205831,85.562225756082256,76.530269510596639,68.562206064813182,61.494925288289167,55.202190264511295,{"$f":"S465+S466-S467","v":49.583380767779261},44.556172518325518,40.051710505570377,36.011370757036559,32.384540667177291]
[]
[]
[]
[]
["TAX DEPRECIATION - GROUP 6 ASSET CLASS"]
[]
["Group 6\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",0,20,"Declining Balance"]
["Meters Domestic",0,4,"Declining Balance"]
["Meters Industrial & Commercial",0,15,"Declining Balance"]
["Land & Buildings",0,40,"Straight Line"]
["Other Assets",0,10,"Declining Balance"]
["Repairs",0,0,"Fully Deductible"]
[null,{"$f":"SUM(B476:B481)","v":0}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A476","v":"Mains & Services"}]
["OAV",{"$f":"B476","v":0}]
["Depn Life",{"$f":"C476","v":20}]
["Depn Method",{"$f":"D476","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B489=\"Straight Line\",1/B488,IF(B489=\"Declining Balance\",1/B488*2,1))","v":0.1}]
[]
["Capital Expenditure","2006",{"$f":"B492+1","v":2007},2008,2009,2010,2011,2012,{"$f":"H492+1","v":2013},{"$f":"I492+1","v":2014},{"$f":"J492+1","v":2015},{"$f":"K492+1","v":2016},{"$f":"L492+1","v":2017}]
["Capex $m (MOD)",0,0,{"$f":"'Actual Data Inputs'!C74","v":33.789891030000007},{"$f":"'Actual Data Inputs'!D74","v":33.017571260000018},{"$f":"'Actual Data Inputs'!E74","v":27.367850280000013},{"$f":"'Actual Data Inputs'!F74","v":33.204000000000001},{"$f":"'Actual Data Inputs'!G74","v":42.706000000000003}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B487","v":0},{"$f":"B499","v":0},0,0,0,0,0,0,0,0,0,0,0,32.100396478500009,60.257049527650025,80.230802340885035,103.75152210679653,{"$f":"R499","v":133.94706989611689},{"$f":"S499","v":120.55236290650519},{"$f":"T499","v":108.49712661585468},{"$f":"U499","v":97.647413954269211},{"$f":"V499","v":87.882672558842287}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B493","v":0},0,{"$f":"D493","v":33.789891030000007},33.017571260000018,27.367850280000013,33.204000000000001,42.706000000000003,{"$f":"I493","v":0},{"$f":"J493","v":0},{"$f":"K493","v":0},{"$f":"L493","v":0},{"$f":"M493","v":0}]
["Tax Depn",{"$f":"IF($B490=1,B497+B496,B497*$B490*0.5)","v":0},{"$f":"IF($B490=1,C497+C496,(C496+C497*0.5)*$B490)","v":0},0,0,0,0,0,0,0,0,0,0,1.6894945515000004,{"$f":"IF($B490=1,O497+O496,(O496+O497*0.5)*$B490)","v":4.8609182108500022},7.3940974667650039,9.6832802340885049,{"$f":"IF($B490=1,R497+R496,(R496+R497*0.5)*$B490)","v":12.510452210679654},{"$f":"IF($B490=1,S497+S496,(S496+S497*0.5)*$B490)","v":13.39470698961169},{"$f":"IF($B490=1,T497+T496,(T496+T497*0.5)*$B490)","v":12.055236290650519},{"$f":"IF($B490=1,U497+U496,(U496+U497*0.5)*$B490)","v":10.849712661585469},9.7647413954269222,8.7882672558842287]
["Closing Asset Value",{"$f":"B496+B497-B498","v":0},0,0,0,0,0,0,0,0,0,0,0,32.100396478500009,60.257049527650025,80.230802340885035,103.75152210679653,133.94706989611689,{"$f":"S496+S497-S498","v":120.55236290650519},108.49712661585468,97.647413954269211,87.882672558842287,79.094405302958052]
[]
[{"$f":"A477","v":"Meters Domestic"}]
["OAV",{"$f":"B477","v":0}]
["Depn Life",{"$f":"C477","v":4}]
["Depn Method",{"$f":"D477","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B504=\"Straight Line\",1/B503,IF(B504=\"Declining Balance\",1/B503*1.5,1))","v":0.375}]
[]
["Capital Expenditure","2006",{"$f":"B507+1","v":2007},2008,2009,2010,2011,2012,{"$f":"H507+1","v":2013},{"$f":"I507+1","v":2014},{"$f":"J507+1","v":2015},{"$f":"K507+1","v":2016},{"$f":"L507+1","v":2017}]
["Capex $m (MOD)",0,0,{"$f":"'Actual Data Inputs'!C75","v":1.4178932522505967},{"$f":"'Actual Data Inputs'!D75","v":1.6340266695130503},{"$f":"'Actual Data Inputs'!E75","v":3.0511131999999996},{"$f":"'Actual Data Inputs'!F75","v":3.2290000000000001},{"$f":"'Actual Data Inputs'!G75","v":2.528}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B502","v":0},{"$f":"B514","v":0},0,0,0,0,0,0,0,0,0,0,0,1.1520382674536098,2.0476705861378597,3.7588235913361627,4.9728272445851012,{"$f":"R514","v":5.1620170278656889},{"$f":"S514","v":3.2262606424160554},{"$f":"T514","v":2.0164129015100345},{"$f":"U514","v":1.2602580634437714},{"$f":"V514","v":0.78766128965235715}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B508","v":0},0,1.4178932522505967,1.6340266695130503,3.0511131999999996,3.2290000000000001,2.528,{"$f":"I508","v":0},{"$f":"J508","v":0},{"$f":"K508","v":0},{"$f":"L508","v":0},{"$f":"M508","v":0}]
["Tax Depn",{"$f":"IF($B505=1,B512+B511,B512*$B505*0.5)","v":0},{"$f":"IF($B505=1,C512+C511,(C511+C512*0.5)*$B505)","v":0},0,0,0,0,0,0,0,0,0,0,0.26585498479698688,{"$f":"IF($B505=1,O512+O511,(O511+O512*0.5)*$B505)","v":0.73839435082880067},1.3399601948016973,2.0149963467510612,2.3388102167194131,{"$f":"IF($B505=1,S512+S511,(S511+S512*0.5)*$B505)","v":1.9357563854496334},{"$f":"IF($B505=1,T512+T511,(T511+T512*0.5)*$B505)","v":1.2098477409060209},{"$f":"IF($B505=1,U512+U511,(U511+U512*0.5)*$B505)","v":0.75615483806626294},0.47259677379141429,0.29537298361963393]
["Closing Asset Value",{"$f":"B511+B512-B513","v":0},0,0,0,0,0,0,0,0,0,0,0,1.1520382674536098,2.0476705861378597,3.7588235913361627,4.9728272445851012,5.1620170278656889,{"$f":"S511+S512-S513","v":3.2262606424160554},2.0164129015100345,1.2602580634437714,0.78766128965235715,0.49228830603272322]
[]
[{"$f":"A478","v":"Meters Industrial & Commercial"}]
["OAV",{"$f":"B478","v":0}]
["Depn Life",{"$f":"C478","v":15}]
["Depn Method",{"$f":"D478","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B519=\"Straight Line\",1/B518,IF(B519=\"Declining Balance\",1/B518*2,1))","v":0.13333333333333333}]
[]
["Capital Expenditure","2006",{"$f":"B522+1","v":2007},2008,2009,2010,2011,2012,{"$f":"H522+1","v":2013},{"$f":"I522+1","v":2014},{"$f":"J522+1","v":2015},{"$f":"K522+1","v":2016},{"$f":"L522+1","v":2017}]
["Capex $m (MOD)",0,0,{"$f":"'Actual Data Inputs'!C76","v":0.36265887774939942},{"$f":"'Actual Data Inputs'!D76","v":0.41793998048694941},{"$f":"'Actual Data Inputs'!E76","v":0.6692836900000001},{"$f":"'Actual Data Inputs'!F76","v":0.93700000000000006},{"$f":"'Actual Data Inputs'!G76","v":1.2450000000000001}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B517","v":0},{"$f":"B529","v":0},0,0,0,0,0,0,0,0,0,0,0,0.33848161923277281,0.6834280517895559,1.2169690888842819,1.9292398770330446,{"$f":"R529","v":2.8340078934286383},{"$f":"S529","v":2.4561401743048199},{"$f":"T529","v":2.128654817730844},{"$f":"U529","v":1.8448341753667314},{"$f":"V529","v":1.5988562853178339}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B523","v":0},0,0.36265887774939942,0.41793998048694941,0.6692836900000001,0.93700000000000006,1.2450000000000001,{"$f":"I523","v":0},{"$f":"J523","v":0},{"$f":"K523","v":0},{"$f":"L523","v":0},{"$f":"M523","v":0}]
["Tax Depn",{"$f":"IF($B520=1,B527+B526,B527*$B520*0.5)","v":0},{"$f":"IF($B520=1,C527+C526,(C526+C527*0.5)*$B520)","v":0},0,0,0,0,0,0,0,0,0,0,2.4177258516626627E-2,7.2993547930166325E-2,0.13574265290527415,0.22472921185123759,0.34023198360440599,{"$f":"IF($B520=1,S527+S526,(S526+S527*0.5)*$B520)","v":0.37786771912381845},0.32748535657397598,0.28382064236411253,0.24597789004889753,0.21318083804237783]
["Closing Asset Value",{"$f":"B526+B527-B528","v":0},0,0,0,0,0,0,0,0,0,0,0,0.33848161923277281,0.6834280517895559,1.2169690888842819,1.9292398770330446,2.8340078934286383,{"$f":"S526+S527-S528","v":2.4561401743048199},2.128654817730844,1.8448341753667314,1.5988562853178339,1.385675447275456]
[]
[{"$f":"A479","v":"Land & Buildings"}]
["OAV",{"$f":"B479","v":0}]
["Depn Life",{"$f":"C479","v":40}]
["Depn Method",{"$f":"D479","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B534=\"Straight Line\",1/B533,IF(B534=\"Declining Balance\",1/B533*2,1))","v":2.5000000000000001E-2}]
[]
["Capital Expenditure","2006",{"$f":"B537+1","v":2007},2008,2009,2010,2011,2012,{"$f":"H537+1","v":2013},{"$f":"I537+1","v":2014},{"$f":"J537+1","v":2015},{"$f":"K537+1","v":2016},{"$f":"L537+1","v":2017}]
["Capex $m (MOD)",0,0,{"$f":"'Actual Data Inputs'!C77","v":0},{"$f":"'Actual Data Inputs'!D77","v":0},{"$f":"'Actual Data Inputs'!E77","v":0},{"$f":"'Actual Data Inputs'!F77","v":9.7130159999999993E-2},{"$f":"'Actual Data Inputs'!G77","v":-0.01}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B532","v":0},{"$f":"B544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5916032999999998E-2,{"$f":"R544","v":8.3612778999999998E-2},{"$f":"S544","v":8.1434524999999994E-2},{"$f":"T544","v":7.9256270999999989E-2},{"$f":"U544","v":7.7078016999999985E-2},{"$f":"V544","v":7.489976299999998E-2}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B538","v":0},0,0,0,0,9.7130159999999993E-2,-0.01,{"$f":"I538","v":0},{"$f":"J538","v":0},{"$f":"K538","v":0},{"$f":"L538","v":0},{"$f":"M538","v":0}]
["Tax Depn",{"$f":"B542*$B535*0.5","v":0},{"$f":"(SUM($B542:B542)+C542*0.5)*$B535","v":0},{"$f":"(SUM($B542:C542)+D542*0.5)*$B535","v":0},{"$f":"(SUM($B542:D542)+E542*0.5)*$B535","v":0},{"$f":"(SUM($B542:E542)+F542*0.5)*$B535","v":0},{"$f":"(SUM($B542:F542)+G542*0.5)*$B535","v":0},{"$f":"(SUM($B542:G542)+H542*0.5)*$B535","v":0},{"$f":"(SUM($B542:H542)+I542*0.5)*$B535","v":0},{"$f":"(SUM($B542:I542)+J542*0.5)*$B535","v":0},{"$f":"(SUM($B542:J542)+K542*0.5)*$B535","v":0},{"$f":"(SUM($B542:K542)+L542*0.5)*$B535","v":0},{"$f":"(SUM($B542:L542)+M542*0.5)*$B535","v":0},{"$f":"(SUM($B542:M542)+N542*0.5)*$B535","v":0},{"$f":"(SUM($B542:N542)+O542*0.5)*$B535","v":0},{"$f":"(SUM($B542:O542)+P542*0.5)*$B535","v":0},{"$f":"(SUM($B542:P542)+Q542*0.5)*$B535","v":1.214127E-3},{"$f":"(SUM($B542:Q542)+R542*0.5)*$B535","v":2.3032539999999998E-3},{"$f":"(SUM($B542:R542)+S542*0.5)*$B535","v":2.1782540000000001E-3},{"$f":"(SUM($B542:S542)+T542*0.5)*$B535","v":2.1782540000000001E-3},{"$f":"(SUM($B542:T542)+U542*0.5)*$B535","v":2.1782540000000001E-3},{"$f":"(SUM($B542:U542)+V542*0.5)*$B535","v":2.1782540000000001E-3},{"$f":"(SUM($B542:V542)+W542*0.5)*$B535","v":2.1782540000000001E-3}]
["Closing Asset Value",{"$f":"B541+B542-B543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5916032999999998E-2,8.3612778999999998E-2,{"$f":"S541+S542-S543","v":8.1434524999999994E-2},7.9256270999999989E-2,7.7078016999999985E-2,7.489976299999998E-2,7.2721508999999976E-2]
[]
[{"$f":"A480","v":"Other Assets"}]
["OAV",{"$f":"B480","v":0}]
["Depn Life",{"$f":"C480","v":10}]
["Depn Method",{"$f":"D480","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B549=\"Straight Line\",1/B548,IF(B549=\"Declining Balance\",1/B548*2,1))","v":0.2}]
[]
["Capital Expenditure","2006",{"$f":"B552+1","v":2007},2008,2009,2010,2011,2012,{"$f":"H552+1","v":2013},{"$f":"I552+1","v":2014},{"$f":"J552+1","v":2015},{"$f":"K552+1","v":2016},{"$f":"L552+1","v":2017}]
["Capex $m (MOD)",0,0,{"$f":"'Actual Data Inputs'!C78","v":0.88238601999999988},{"$f":"'Actual Data Inputs'!D78","v":1.25023964},{"$f":"'Actual Data Inputs'!E78","v":7.2085644900000005},{"$f":"'Actual Data Inputs'!F78","v":24.798999999999999},{"$f":"'Actual Data Inputs'!G78","v":31.664000000000001}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B547","v":0},{"$f":"B559","v":0},0,0,0,0,0,0,0,0,0,0,0,0.79414741799999988,1.7605336104,7.8961349293200005,28.636007943455997,{"$f":"R559","v":51.406406354764798},{"$f":"S559","v":41.125125083811838},{"$f":"T559","v":32.900100067049472},{"$f":"U559","v":26.320080053639579},{"$f":"V559","v":21.056064042911665}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B553","v":0},0,0.88238601999999988,1.25023964,7.2085644900000005,24.798999999999999,31.664000000000001,{"$f":"I553","v":0},{"$f":"J553","v":0},{"$f":"K553","v":0},{"$f":"L553","v":0},{"$f":"M553","v":0}]
["Tax Depn",{"$f":"IF($B550=1,B557+B556,B557*$B550*0.5)","v":0},{"$f":"IF($B550=1,C557+C556,(C556+C557*0.5)*$B550)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B550=1,N557+N556,(N556+N557*0.5)*$B550)","v":8.8238601999999999E-2},0.28385344759999998,1.0729631710800001,4.0591269858640002,8.893601588691201,{"$f":"IF($B550=1,S557+S556,(S556+S557*0.5)*$B550)","v":10.28128127095296},{"$f":"IF($B550=1,T557+T556,(T556+T557*0.5)*$B550)","v":8.225025016762368},6.5800200134098947,5.2640160107279161,4.2112128085823333]
["Closing Asset Value",{"$f":"B556+B557-B558","v":0},0,0,0,0,0,0,0,0,0,0,0,0.79414741799999988,1.7605336104,7.8961349293200005,28.636007943455997,51.406406354764798,{"$f":"S556+S557-S558","v":41.125125083811838},32.900100067049472,26.320080053639579,21.056064042911665,16.844851234329333]
[]
[{"$f":"A481","v":"Repairs"}]
["OAV",{"$f":"B481","v":0}]
["Depn Life",{"$f":"C481","v":0}]
["Depn Method",{"$f":"D481","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(B564=\"Straight Line\",1/B563,IF(B564=\"Declining Balance\",1/B563*2,1))","v":1}]
[]
["Capital Expenditure","2006",{"$f":"B567+1","v":2007},2008,2009,2010,2011,2012,{"$f":"H567+1","v":2013},{"$f":"I567+1","v":2014},{"$f":"J567+1","v":2015},{"$f":"K567+1","v":2016},{"$f":"L567+1","v":2017}]
["Capex $m (MOD)",0,0,{"$f":"'Actual Data Inputs'!C79","v":0},{"$f":"'Actual Data Inputs'!D79","v":0},{"$f":"'Actual Data Inputs'!E79","v":0},{"$f":"'Actual Data Inputs'!F79","v":0},{"$f":"'Actual Data Inputs'!G79","v":0}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B562","v":0},{"$f":"B574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R574","v":0},{"$f":"S574","v":0},{"$f":"T574","v":0},{"$f":"U574","v":0},{"$f":"V574","v":0}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B568","v":0},0,0,0,0,0,0,{"$f":"I568","v":0},{"$f":"J568","v":0},{"$f":"K568","v":0},{"$f":"L568","v":0},{"$f":"M568","v":0}]
["Tax Depn",{"$f":"IF($B565=1,B572+B571,B572*$B565*0.5)","v":0},{"$f":"IF($B565=1,C572+C571,(C571+C572*0.5)*$B565)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B565=1,S572+S571,(S571+S572*0.5)*$B565)","v":0},0,0,0,0]
["Closing Asset Value",{"$f":"B571+B572-B573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S571+S572-S573","v":0},0,0,0,0]
[]
[]
["Total Group 6 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B496+B511+B526+B541+B556+B571","v":0},{"$f":"C496+C511+C526+C541+C556+C571","v":0},0,0,0,0,0,0,0,0,0,0,0,34.385063783186396,64.748681775977445,93.102729950425484,139.38551320487068,{"$f":"S496+S511+S526+S541+S556+S571","v":193.43311395117598},167.44132333203791,145.62155067314504,127.1496642637193,111.40015393972416]
["Capital Expenditure",{"$f":"B497+B512+B527+B542+B557+B572","v":0},0,0,0,0,0,0,0,0,0,0,0,36.452829179999995,36.319777550000012,38.296811660000017,62.266130159999996,{"$f":"R497+R512+R527+R542+R557+R572","v":78.13300000000001},{"$f":"S497+S512+S527+S542+S557+S572","v":0},0,0,0,{"$f":"W497+W512+W527+W542+W557+W572","v":0}]
["Tax Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,2.067765396813614,5.9561595572089692,9.9427634855519749,15.983346905554804,24.085399253694675,{"$f":"S498+S513+S528+S543+S558+S573","v":25.991790619138101},{"$f":"T498+T513+T528+T543+T558+T573","v":21.819772658892887},18.471886409425739,15.74951032399515,13.510212140128575]
["Closing Asset Value",0,0,0,0,0,0,0,0,0,0,0,0,34.385063783186396,64.748681775977445,93.102729950425484,139.38551320487068,193.43311395117598,{"$f":"S499+S514+S529+S544+S559+S574","v":167.44132333203791},145.62155067314504,127.1496642637193,111.40015393972416,{"$f":"W499+W514+W529+W544+W559+W574","v":97.889941799595562}]
[]
[]
[]
[]
["TAX DEPRECIATION - GROUP 7 ASSET CLASS"]
[]
["Group 7\nAsset Class","OAV $m\n(MOD)","Depn\nLife","Depn\nMethod"]
["Mains & Services",0,20,"Declining Balance"]
["Meters Domestic",0,4,"Declining Balance"]
["Meters Industrial & Commercial",0,15,"Declining Balance"]
["Land & Buildings",0,40,"Straight Line"]
["Other Assets",0,10,"Declining Balance"]
["Repairs",0,0,"Fully Deductible"]
[null,{"$f":"SUM(B591:B596)","v":0}]
[]
["Tax Depreciation Schedule $m (MOD)"]
[]
[{"$f":"A591","v":"Mains & Services"}]
["OAV",{"$f":"B591","v":0}]
["Depn Life",{"$f":"C591","v":20}]
["Depn Method",{"$f":"D591","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B604=\"Straight Line\",1/B603,IF(B604=\"Declining Balance\",1/B603*2,1))","v":0.1}]
[]
["Capital Expenditure","2006",{"$f":"B607+1","v":2007},{"$f":"C607+1","v":2008},{"$f":"D607+1","v":2009},{"$f":"E607+1","v":2010},{"$f":"F607+1","v":2011},{"$f":"G607+1","v":2012},{"$f":"H607+1","v":2013},{"$f":"I607+1","v":2014},{"$f":"J607+1","v":2015},{"$f":"K607+1","v":2016},{"$f":"L607+1","v":2017}]
["Capex $m (MOD)",null,null,null,null,null,null,null,{"$f":"'[5]Detailed Capex Inputs'!B2+'[5]Detailed Capex Inputs'!B3+'[5]Detailed Capex Inputs'!B4+'[5]Detailed Capex Inputs'!B5","v":32.253899990000008},{"$f":"'[5]Detailed Capex Inputs'!C2+'[5]Detailed Capex Inputs'!C3+'[5]Detailed Capex Inputs'!C4+'[5]Detailed Capex Inputs'!C5","v":50.746095049999987},{"$f":"'[5]Detailed Capex Inputs'!D2+'[5]Detailed Capex Inputs'!D3+'[5]Detailed Capex Inputs'!D4+'[5]Detailed Capex Inputs'!D5","v":55.172544000000002},{"$f":"'[5]Detailed Capex Inputs'!E2+'[5]Detailed Capex Inputs'!E3+'[5]Detailed Capex Inputs'!E4+'[5]Detailed Capex Inputs'!E5","v":73.116363433323002},{"$f":"'[5]Detailed Capex Inputs'!F2+'[5]Detailed Capex Inputs'!F3+'[5]Detailed Capex Inputs'!F4+'[5]Detailed Capex Inputs'!F5","v":79.489862346160322}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B602","v":0},{"$f":"B614","v":0},{"$f":"C614","v":0},{"$f":"D614","v":0},{"$f":"E614","v":0},{"$f":"F614","v":0},{"$f":"G614","v":0},{"$f":"H614","v":0},{"$f":"I614","v":0},{"$f":"J614","v":0},{"$f":"K614","v":0},{"$f":"L614","v":0},{"$f":"M614","v":0},{"$f":"N614","v":0},{"$f":"O614","v":0},{"$f":"P614","v":0},{"$f":"Q614","v":0},{"$f":"R614","v":0},{"$f":"S614","v":30.641204990500007},{"$f":"T614","v":75.785874788949997},{"$f":"U614","v":120.62120411005498},{"$f":"V614","v":178.01962896070631}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B608","v":0},{"$f":"C608","v":0},{"$f":"D608","v":0},{"$f":"E608","v":0},{"$f":"F608","v":0},{"$f":"G608","v":0},{"$f":"H608","v":0},{"$f":"I608","v":32.253899990000008},{"$f":"J608","v":50.746095049999987},{"$f":"K608","v":55.172544000000002},{"$f":"L608","v":73.116363433323002},{"$f":"M608","v":79.489862346160322}]
["Tax Depn",{"$f":"IF($B605=1,B612+B611,B612*$B605*0.5)","v":0},{"$f":"IF($B605=1,C612+C611,(C611+C612*0.5)*$B605)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B605=1,O612+O611,(O611+O612*0.5)*$B605)","v":0},{"$f":"IF($B605=1,P612+P611,(P611+P612*0.5)*$B605)","v":0},0,{"$f":"IF($B605=1,R612+R611,(R611+R612*0.5)*$B605)","v":0},{"$f":"IF($B605=1,S612+S611,(S611+S612*0.5)*$B605)","v":1.6126949995000004},{"$f":"IF($B605=1,T612+T611,(T611+T612*0.5)*$B605)","v":5.6014252515500011},{"$f":"IF($B605=1,U612+U611,(U611+U612*0.5)*$B605)","v":10.337214678895002},15.717938582671648,21.776456013378649]
["Closing Asset Value",{"$f":"B611+B612-B613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.641204990500007,75.785874788949997,120.62120411005498,178.01962896070631,235.73303529348794]
[]
[{"$f":"A592","v":"Meters Domestic"}]
["OAV",{"$f":"B592","v":0}]
["Depn Life",{"$f":"C592","v":4}]
["Depn Method",{"$f":"D592","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B619=\"Straight Line\",1/B618,IF(B619=\"Declining Balance\",1/B618*1.5,1))","v":0.375}]
[]
["Capital Expenditure","2006",{"$f":"B622+1","v":2007},{"$f":"C622+1","v":2008},{"$f":"D622+1","v":2009},{"$f":"E622+1","v":2010},{"$f":"F622+1","v":2011},{"$f":"G622+1","v":2012},{"$f":"H622+1","v":2013},{"$f":"I622+1","v":2014},{"$f":"J622+1","v":2015},{"$f":"K622+1","v":2016},{"$f":"L622+1","v":2017}]
["Capex $m (MOD)",null,null,null,null,null,null,null,{"$f":"'[5]Detailed Capex Inputs'!B6-I638","v":1.5699830999999993},{"$f":"'[5]Detailed Capex Inputs'!C6-J638","v":1.5401131500000005},{"$f":"'[5]Detailed Capex Inputs'!D6-K638","v":1.8121009999999997},{"$f":"'[5]Detailed Capex Inputs'!E6-L638","v":3.2931106753896655},{"$f":"'[5]Detailed Capex Inputs'!F6-M638","v":2.2497213534081646}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B617","v":0},{"$f":"B629","v":0},{"$f":"C629","v":0},{"$f":"D629","v":0},{"$f":"E629","v":0},{"$f":"F629","v":0},{"$f":"G629","v":0},{"$f":"H629","v":0},{"$f":"I629","v":0},{"$f":"J629","v":0},{"$f":"K629","v":0},{"$f":"L629","v":0},{"$f":"M629","v":0},{"$f":"N629","v":0},{"$f":"O629","v":0},{"$f":"P629","v":0},{"$f":"Q629","v":0},{"$f":"R629","v":0},{"$f":"S629","v":1.2756112687499994},{"$f":"T629","v":2.0485989773437501},{"$f":"U629","v":2.7527064233398435},{"$f":"V629","v":4.3960939383415063}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B623","v":0},{"$f":"C623","v":0},{"$f":"D623","v":0},{"$f":"E623","v":0},{"$f":"F623","v":0},{"$f":"G623","v":0},{"$f":"H623","v":0},{"$f":"I623","v":1.5699830999999993},{"$f":"J623","v":1.5401131500000005},{"$f":"K623","v":1.8121009999999997},{"$f":"L623","v":3.2931106753896655},{"$f":"M623","v":2.2497213534081646}]
["Tax Depn",{"$f":"IF($B620=1,B627+B626,B627*$B620*0.5)","v":0},{"$f":"IF($B620=1,C627+C626,(C626+C627*0.5)*$B620)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B620=1,O627+O626,(O626+O627*0.5)*$B620)","v":0},{"$f":"IF($B620=1,P627+P626,(P626+P627*0.5)*$B620)","v":0},0,0,0.29437183124999988,{"$f":"IF($B620=1,T627+T626,(T626+T627*0.5)*$B620)","v":0.76712544140624983},{"$f":"IF($B620=1,U627+U626,(U626+U627*0.5)*$B620)","v":1.1079935540039063},1.6497231603880036,2.0703579806420955]
["Closing Asset Value",{"$f":"B626+B627-B628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2756112687499994,2.0485989773437501,2.7527064233398435,4.3960939383415063,4.5754573111075754]
[]
[{"$f":"A593","v":"Meters Industrial & Commercial"}]
["OAV",{"$f":"B593","v":0}]
["Depn Life",{"$f":"C593","v":15}]
["Depn Method",{"$f":"D593","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B634=\"Straight Line\",1/B633,IF(B634=\"Declining Balance\",1/B633*2,1))","v":0.13333333333333333}]
[]
["Capital Expenditure","2006",{"$f":"B637+1","v":2007},{"$f":"C637+1","v":2008},{"$f":"D637+1","v":2009},{"$f":"E637+1","v":2010},{"$f":"F637+1","v":2011},{"$f":"G637+1","v":2012},{"$f":"H637+1","v":2013},{"$f":"I637+1","v":2014},{"$f":"J637+1","v":2015},{"$f":"K637+1","v":2016},{"$f":"L637+1","v":2017}]
["Capex $m (MOD)",null,null,null,null,null,null,null,1.2634896799999999,1.33231224,1.702385,{"$f":"'[2]CAPEX RIN'!AL47","v":0.57515940946866795},{"$f":"'[2]CAPEX RIN'!AM47","v":2.0169999999999999}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B632","v":0},{"$f":"B644","v":0},{"$f":"C644","v":0},{"$f":"D644","v":0},{"$f":"E644","v":0},{"$f":"F644","v":0},{"$f":"G644","v":0},{"$f":"H644","v":0},{"$f":"I644","v":0},{"$f":"J644","v":0},{"$f":"K644","v":0},{"$f":"L644","v":0},{"$f":"M644","v":0},{"$f":"N644","v":0},{"$f":"O644","v":0},{"$f":"P644","v":0},{"$f":"Q644","v":0},{"$f":"R644","v":0},{"$f":"S644","v":1.1792570346666666},{"$f":"T644","v":2.2655141873777782},{"$f":"U644","v":3.5523382957274077},{"$f":"V644","v":3.6155086384678436}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B638","v":0},{"$f":"C638","v":0},{"$f":"D638","v":0},{"$f":"E638","v":0},{"$f":"F638","v":0},{"$f":"G638","v":0},{"$f":"H638","v":0},{"$f":"I638","v":1.2634896799999999},{"$f":"J638","v":1.33231224},{"$f":"K638","v":1.702385},{"$f":"L638","v":0.57515940946866795},{"$f":"M638","v":2.0169999999999999}]
["Tax Depn",{"$f":"IF($B635=1,B642+B641,B642*$B635*0.5)","v":0},{"$f":"IF($B635=1,C642+C641,(C641+C642*0.5)*$B635)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4232645333333328E-2,0.24605508728888889,0.41556089165037047,0.51198906672823219,0.61653448512904585]
["Closing Asset Value",{"$f":"B641+B642-B643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1792570346666666,2.2655141873777782,3.5523382957274077,3.6155086384678436,5.0159741533387976]
[]
[{"$f":"A594","v":"Land & Buildings"}]
["OAV",{"$f":"B594","v":0}]
["Depn Life",{"$f":"C594","v":40}]
["Depn Method",{"$f":"D594","v":"Straight Line"}]
["Depn Rate",{"$f":"IF(B649=\"Straight Line\",1/B648,IF(B649=\"Declining Balance\",1/B648*2,1))","v":2.5000000000000001E-2}]
[]
["Capital Expenditure","2006",{"$f":"B652+1","v":2007},{"$f":"C652+1","v":2008},{"$f":"D652+1","v":2009},{"$f":"E652+1","v":2010},{"$f":"F652+1","v":2011},{"$f":"G652+1","v":2012},{"$f":"H652+1","v":2013},{"$f":"I652+1","v":2014},{"$f":"J652+1","v":2015},{"$f":"K652+1","v":2016},{"$f":"L652+1","v":2017}]
["Capex $m (MOD)",null,null,null,null,null,null,null,{"$f":"'[5]Detailed Capex Inputs'!B11","v":1.8093730699999997},{"$f":"'[5]Detailed Capex Inputs'!C11","v":0},{"$f":"'[5]Detailed Capex Inputs'!D11","v":0},{"$f":"'[5]Detailed Capex Inputs'!E11","v":0.8478164409939426},{"$f":"'[5]Detailed Capex Inputs'!F11","v":0.46191750307593604}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B647","v":0},{"$f":"B659","v":0},{"$f":"C659","v":0},{"$f":"D659","v":0},{"$f":"E659","v":0},{"$f":"F659","v":0},{"$f":"G659","v":0},{"$f":"H659","v":0},{"$f":"I659","v":0},{"$f":"J659","v":0},{"$f":"K659","v":0},{"$f":"L659","v":0},{"$f":"M659","v":0},{"$f":"N659","v":0},{"$f":"O659","v":0},{"$f":"P659","v":0},{"$f":"Q659","v":0},{"$f":"R659","v":0},{"$f":"S659","v":1.7867559066249996},{"$f":"T659","v":1.7415215798749997},{"$f":"U659","v":1.6962872531249997},{"$f":"V659","v":2.4882716618565182}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B653","v":0},{"$f":"C653","v":0},{"$f":"D653","v":0},{"$f":"E653","v":0},{"$f":"F653","v":0},{"$f":"G653","v":0},{"$f":"H653","v":0},{"$f":"I653","v":1.8093730699999997},{"$f":"J653","v":0},{"$f":"K653","v":0},{"$f":"L653","v":0.8478164409939426},{"$f":"M653","v":0.46191750307593604}]
["Tax Depn",{"$f":"B657*$B650*0.5","v":0},{"$f":"(SUM($B657:B657)+C657*0.5)*$B650","v":0},{"$f":"(SUM($B657:C657)+D657*0.5)*$B650","v":0},{"$f":"(SUM($B657:D657)+E657*0.5)*$B650","v":0},{"$f":"(SUM($B657:E657)+F657*0.5)*$B650","v":0},{"$f":"(SUM($B657:F657)+G657*0.5)*$B650","v":0},{"$f":"(SUM($B657:G657)+H657*0.5)*$B650","v":0},{"$f":"(SUM($B657:H657)+I657*0.5)*$B650","v":0},{"$f":"(SUM($B657:I657)+J657*0.5)*$B650","v":0},{"$f":"(SUM($B657:J657)+K657*0.5)*$B650","v":0},{"$f":"(SUM($B657:K657)+L657*0.5)*$B650","v":0},{"$f":"(SUM($B657:L657)+M657*0.5)*$B650","v":0},{"$f":"(SUM($B657:M657)+N657*0.5)*$B650","v":0},{"$f":"(SUM($B657:N657)+O657*0.5)*$B650","v":0},{"$f":"(SUM($B657:O657)+P657*0.5)*$B650","v":0},{"$f":"(SUM($B657:P657)+Q657*0.5)*$B650","v":0},{"$f":"(SUM($B657:Q657)+R657*0.5)*$B650","v":0},{"$f":"(SUM($B657:R657)+S657*0.5)*$B650","v":2.2617163374999999E-2},{"$f":"(SUM($B657:S657)+T657*0.5)*$B650","v":4.5234326749999998E-2},{"$f":"(SUM($B657:T657)+U657*0.5)*$B650","v":4.5234326749999998E-2},{"$f":"(SUM($B657:U657)+V657*0.5)*$B650","v":5.583203226242428E-2},{"$f":"(SUM($B657:V657)+W657*0.5)*$B650","v":7.2203706563297762E-2}]
["Closing Asset Value",{"$f":"B656+B657-B658","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7867559066249996,1.7415215798749997,1.6962872531249997,2.4882716618565182,2.8779854583691566]
[]
[{"$f":"A595","v":"Other Assets"}]
["OAV",{"$f":"B595","v":0}]
["Depn Life",{"$f":"C595","v":10}]
["Depn Method",{"$f":"D595","v":"Declining Balance"}]
["Depn Rate",{"$f":"IF(B664=\"Straight Line\",1/B663,IF(B664=\"Declining Balance\",1/B663*2,1))","v":0.2}]
[]
["Capital Expenditure","2006",{"$f":"B667+1","v":2007},{"$f":"C667+1","v":2008},{"$f":"D667+1","v":2009},{"$f":"E667+1","v":2010},{"$f":"F667+1","v":2011},{"$f":"G667+1","v":2012},{"$f":"H667+1","v":2013},{"$f":"I667+1","v":2014},{"$f":"J667+1","v":2015},{"$f":"K667+1","v":2016},{"$f":"L667+1","v":2017}]
["Capex $m (MOD)",null,null,null,null,null,null,null,{"$f":"'[5]Detailed Capex Inputs'!B8+'[5]Detailed Capex Inputs'!B9+'[5]Detailed Capex Inputs'!B10","v":24.805940529999994},{"$f":"'[5]Detailed Capex Inputs'!C8+'[5]Detailed Capex Inputs'!C9+'[5]Detailed Capex Inputs'!C10","v":4.1706418699999999},{"$f":"'[5]Detailed Capex Inputs'!D8+'[5]Detailed Capex Inputs'!D9+'[5]Detailed Capex Inputs'!D10","v":7.0578090000000007},{"$f":"'[5]Detailed Capex Inputs'!E8+'[5]Detailed Capex Inputs'!E9+'[5]Detailed Capex Inputs'!E10","v":7.3956443583389566},{"$f":"'[5]Detailed Capex Inputs'!F8+'[5]Detailed Capex Inputs'!F9+'[5]Detailed Capex Inputs'!F10","v":4.0039014799999997}]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B662","v":0},{"$f":"B674","v":0},{"$f":"C674","v":0},{"$f":"D674","v":0},{"$f":"E674","v":0},{"$f":"F674","v":0},{"$f":"G674","v":0},{"$f":"H674","v":0},{"$f":"I674","v":0},{"$f":"J674","v":0},{"$f":"K674","v":0},{"$f":"L674","v":0},{"$f":"M674","v":0},{"$f":"N674","v":0},{"$f":"O674","v":0},{"$f":"P674","v":0},{"$f":"Q674","v":0},{"$f":"R674","v":0},{"$f":"S674","v":22.325346476999993},{"$f":"T674","v":21.613854864599993},{"$f":"U674","v":23.643111991679994},{"$f":"V674","v":25.570569515849055}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B668","v":0},{"$f":"C668","v":0},{"$f":"D668","v":0},{"$f":"E668","v":0},{"$f":"F668","v":0},{"$f":"G668","v":0},{"$f":"H668","v":0},{"$f":"I668","v":24.805940529999994},{"$f":"J668","v":4.1706418699999999},{"$f":"K668","v":7.0578090000000007},{"$f":"L668","v":7.3956443583389566},{"$f":"M668","v":4.0039014799999997}]
["Tax Depn",{"$f":"IF($B665=1,B672+B671,B672*$B665*0.5)","v":0},{"$f":"IF($B665=1,C672+C671,(C671+C672*0.5)*$B665)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B665=1,N672+N671,(N671+N672*0.5)*$B665)","v":0},{"$f":"IF($B665=1,O672+O671,(O671+O672*0.5)*$B665)","v":0},0,0,0,{"$f":"IF($B665=1,S672+S671,(S671+S672*0.5)*$B665)","v":2.4805940529999995},{"$f":"IF($B665=1,T672+T671,(T671+T672*0.5)*$B665)","v":4.8821334823999987},5.0285518729199987,5.4681868341698951,5.514504051169812]
["Closing Asset Value",{"$f":"B671+B672-B673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.325346476999993,21.613854864599993,23.643111991679994,25.570569515849055,24.059966944679243]
[]
[{"$f":"A596","v":"Repairs"}]
["OAV",{"$f":"B596","v":0}]
["Depn Life",{"$f":"C596","v":0}]
["Depn Method",{"$f":"D596","v":"Fully Deductible"}]
["Depn Rate",{"$f":"IF(B679=\"Straight Line\",1/B678,IF(B679=\"Declining Balance\",1/B678*2,1))","v":1}]
[]
["Capital Expenditure","2006",{"$f":"B682+1","v":2007},{"$f":"C682+1","v":2008},{"$f":"D682+1","v":2009},{"$f":"E682+1","v":2010},{"$f":"F682+1","v":2011},{"$f":"G682+1","v":2012},{"$f":"H682+1","v":2013},{"$f":"I682+1","v":2014},{"$f":"J682+1","v":2015},{"$f":"K682+1","v":2016},{"$f":"L682+1","v":2017}]
["Capex $m (MOD)",null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B677","v":0},{"$f":"B689","v":0},{"$f":"C689","v":0},{"$f":"D689","v":0},{"$f":"E689","v":0},{"$f":"F689","v":0},{"$f":"G689","v":0},{"$f":"H689","v":0},{"$f":"I689","v":0},{"$f":"J689","v":0},{"$f":"K689","v":0},{"$f":"L689","v":0},{"$f":"M689","v":0},{"$f":"N689","v":0},{"$f":"O689","v":0},{"$f":"P689","v":0},{"$f":"Q689","v":0},{"$f":"R689","v":0},{"$f":"S689","v":0},{"$f":"T689","v":0},{"$f":"U689","v":0},{"$f":"V689","v":0}]
["Capex",0,0,0,0,0,0,0,0,0,0,{"$f":"B683","v":0},{"$f":"C683","v":0},{"$f":"D683","v":0},{"$f":"E683","v":0},{"$f":"F683","v":0},{"$f":"G683","v":0},{"$f":"H683","v":0},{"$f":"I683","v":0},{"$f":"J683","v":0},{"$f":"K683","v":0},{"$f":"L683","v":0},{"$f":"M683","v":0}]
["Tax Depn",{"$f":"IF($B680=1,B687+B686,B687*$B680*0.5)","v":0},{"$f":"IF($B680=1,C687+C686,(C686+C687*0.5)*$B680)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value",{"$f":"B686+B687-B688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Group 7 Asset Class Tax Depreciation"]
[]
[null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Opening Asset Value",{"$f":"B611+B626+B641+B656+B671+B686","v":0},{"$f":"C611+C626+C641+C656+C671+C686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57.208175677541661,103.45536439814651,152.26564807392722,214.09007271522123]
["Capital Expenditure",{"$f":"B612+B627+B642+B657+B672+B687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R612+R627+R642+R657+R672+R687","v":0},{"$f":"S612+S627+S642+S657+S672+S687","v":61.702686370000002},57.789162309999988,65.744838999999999,85.228094317514234,{"$f":"W612+W627+W642+W657+W672+W687","v":88.222402682644415}]
["Tax Depreciation",{"$f":"B613+B628+B643+B658+B673+B688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S613+S628+S643+S658+S673+S688","v":4.4945106924583325},{"$f":"T613+T628+T643+T658+T673+T688","v":11.541973589395139},16.934555324219279,23.403669676220204,30.050056236882899]
["Closing Asset Value",{"$f":"B614+B629+B644+B659+B674+B689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57.208175677541661,103.45536439814651,152.26564807392722,214.09007271522123,{"$f":"W614+W629+W644+W659+W674+W689","v":272.26241916098269}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Grand Total"]
["Tax Depreciation",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Group 1",{"$f":"B63","v":102.29158750000001},{"$f":"C63","v":144.902175},76.693475000000007,61.355584999999998,49.105622000000004,39.319895900000006,31.501286029999996,25.253377840999995,20.259937084699995,16.268604536089999,13.077932536703001,10.527070764844099,8.487554426712471,6.856762511756008,5.5527037886750286,4.5098591764291802,3.6758651429857534,{"$f":"S63","v":3.0088670756782889},2.4754066334454117,2.0487348877882763,1.7074651169529831,1.4344966382680404]
["Group 2",{"$f":"B164","v":3.6},{"$f":"C164","v":9.5352500000000013},14.546500000000002,13.940460000000002,10.928799999999999,8.5666924000000009,6.7300606000000007,5.2978931560000007,4.1781557980000006,3.3005635296399998,2.61122804758,2.0686764947715996,1.6408770355125999,1.303006716196804,1.03576893440815,0.82411964054201481,0.65629885754445816,{"$f":"S164","v":0.52309128761315882},0.41725957119484186,0.33310823572889375,0.26614699372422923,0.21282987857816335]
["Group 3",{"$f":"B265","v":0},{"$f":"C265","v":0},0,0.33525000000000005,2.0104237500000002,4.2877630687500004,5.5211893083937511,5.2385625635839688,4.2465113105393444,3.5299617596765733,2.9985980821778915,2.5940676981518145,2.2782795040314969,2.0260476378054451,1.8204575982283728,1.6499392692153192,1.5064113788640063,{"$f":"S265","v":1.3840995312090978},1.2787785581425828,1.1872829080972229,1.1071869688981513,1.0365936490120782]
["Group 4",{"$f":"B366","v":0},{"$f":"C366","v":0},0,0,0,0,1.0772530374375002,3.4785340320421883,6.4088056364304613,9.5908439688458724,11.122175847731464,10.34415083370928,9.0376296582185454,8.002732853804293,7.1577824988972258,6.4496452305945349,5.8432700453945987,{"$f":"S366","v":5.3151184247999828},4.8490314163156709,4.4336234558908316,4.0606335290214677,3.723877350502339]
["Group 5",{"$f":"B467","v":0},{"$f":"C467","v":0},0,0,0,0,0,0,0,0,1.8651280855397234,7.3733791470215024,10.313322828123589,9.0319562454856221,7.9680634457834518,7.0672807765240178,6.2927350237778699,{"$f":"S467","v":5.6188094967320392},5.0272082494537447,4.5044620127551385,4.0403397485338139,3.6268300898592694]
["Group 6",{"$f":"B582","v":0},{"$f":"C582","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"N582","v":2.067765396813614},5.9561595572089692,9.9427634855519749,15.983346905554804,24.085399253694675,{"$f":"S582","v":25.991790619138101},21.819772658892887,18.471886409425739,15.74951032399515,13.510212140128575]
["Group 7",{"$f":"B697","v":0},{"$f":"C697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4945106924583325,11.541973589395139,16.934555324219279,23.403669676220204,30.050056236882899]
[null,{"$f":"SUM(B712:B718)","v":105.8915875},{"$f":"SUM(C712:C718)","v":154.43742499999999},91.239975000000015,75.631294999999994,62.044845750000007,52.17435136875001,44.829788975831249,39.268367592626156,35.093409829669802,32.689973794252445,31.67506259973208,32.907344938498298,33.825428849412319,33.176665522257139,33.477539751544199,36.484190998859873,42.059979702261359,46.336287127629006,47.40943067684028,47.913653233905379,50.334952357345998,53.594895983231368]
[]
[]
["Gross Capex",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Group 2",{"$f":"B163","v":16.899999999999999},{"$f":"C163","v":30.6},27.2,18.7,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S163","v":0},0,0,0,0]
["Group 3",{"$f":"B264","v":0},{"$f":"C264","v":0},0,7.2,22.9,25.9,16.652262465000003,0,0,0,0,0,0,0,0,0,0,{"$f":"S264","v":0},0,0,0,0]
["Group 4",{"$f":"B365","v":0},{"$f":"C365","v":0},0,0,0,0,16.652262465000003,28.815364139999993,34.196214600000999,46.785965260000005,18.263916103232923,0,0,0,0,0,0,{"$f":"S365","v":0},0,0,0,0]
["Group 5",{"$f":"B466","v":0},{"$f":"C466","v":0},0,0,0,0,0,0,0,0,33.41305581676707,71.700999999999993,0,0,0,0,0,{"$f":"S466","v":0},0,0,0,0]
["Group 6",{"$f":"B581","v":0},{"$f":"C581","v":0},0,0,0,0,0,0,0,0,0,0,36.452829179999995,36.319777550000012,38.296811660000017,62.266130159999996,78.13300000000001,{"$f":"S581","v":0},0,0,0,0]
["Group 7",{"$f":"B696","v":0},{"$f":"C696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.702686370000002,57.789162309999988,65.744838999999999,85.228094317514234,88.222402682644415]
[null,{"$f":"SUM(B723:B728)","v":16.899999999999999},{"$f":"SUM(C723:C728)","v":30.6},27.2,25.9,22.9,25.9,33.304524930000007,28.815364139999993,34.196214600000999,46.785965260000005,51.676971919999993,71.700999999999993,36.452829179999995,36.319777550000012,38.296811660000017,62.266130159999996,78.13300000000001,61.702686370000002,57.789162309999988,65.744838999999999,85.228094317514234,88.222402682644415]
[]
[]
["Grand Total"]
["Closing Asset Value",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["Group 1",{"$f":"B64","v":538.73541249999994},{"$f":"C64","v":393.83323749999994},317.13976249999996,255.78417749999997,206.67855549999996,167.35865959999995,135.85737356999996,110.60399572899996,90.344058644299963,74.075454108209968,60.997521571506965,50.470450806662868,41.982896379950397,35.126133868194387,29.573430079519358,25.063570903090177,21.387705760104424,18.378838684426135,15.903432050980724,13.854697163192448,12.147232046239465,10.712735407971424]
["Group 2",{"$f":"B165","v":13.299999999999999},{"$f":"C165","v":34.364750000000001},47.018250000000002,51.777789999999996,40.848990000000001,32.2822976,25.552236999999998,20.254343844000001,16.076188045999999,12.775624516359999,10.164396468779998,8.0957199740084,6.4548429384958004,5.1518362222989955,4.1160672878908455,3.2919476473488318,2.6356487898043728,2.1125575021912137,1.6952979309963718,1.3621896952674784,1.096042701543249,0.88321282296508585]
["Group 3",{"$f":"B266","v":0},{"$f":"C266","v":0},0,6.8647499999999999,27.754326249999998,49.366563181249994,60.497636337856257,55.259073774272281,51.012562463732941,47.482600704056374,44.484002621878474,41.889934923726656,39.611655419695175,37.585607781889721,35.765150183661348,34.115210914446031,32.608799535582023,31.224700004372924,29.945921446230344,28.758638538133116,27.651451569234968,26.614857920222889]
["Group 4",{"$f":"B367","v":0},{"$f":"C367","v":0},0,0,0,0,15.575009427562502,40.911839535520301,68.699248499090857,105.89436979024497,113.03611004574644,102.69195921203716,93.654329553818613,85.651596700014323,78.493814201117104,72.044168970522563,66.200898925127959,60.885780500327975,56.036749084012307,51.603125628121475,47.542492099100009,43.818614748597668]
["Group 5",{"$f":"B468","v":0},{"$f":"C468","v":0},0,0,0,0,0,0,0,0,31.547927731227347,95.875548584205831,85.562225756082256,76.530269510596639,68.562206064813182,61.494925288289167,55.202190264511295,49.583380767779261,44.556172518325518,40.051710505570377,36.011370757036559,32.384540667177291]
["Group 6",{"$f":"B583","v":0},{"$f":"C583","v":0},0,0,0,0,0,0,0,0,0,0,34.385063783186396,64.748681775977445,93.102729950425484,139.38551320487068,193.43311395117598,167.44132333203791,145.62155067314504,127.1496642637193,111.40015393972416,97.889941799595562]
["Group 7",{"$f":"B698","v":0},{"$f":"C698","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57.208175677541661,103.45536439814651,152.26564807392722,214.09007271522123,272.26241916098269]
[null,{"$f":"SUM(B734:B740)","v":552.03541249999989},{"$f":"SUM(C734:C740)","v":428.19798749999995},{"$f":"SUM(D734:D740)","v":364.15801249999998},{"$f":"SUM(E734:E740)","v":314.4267175},{"$f":"SUM(F734:F740)","v":275.28187174999999},{"$f":"SUM(G734:G740)","v":249.00752038124995},{"$f":"SUM(H734:H740)","v":237.4822563354187},{"$f":"SUM(I734:I740)","v":227.02925288279255},{"$f":"SUM(J734:J740)","v":226.13205765312375},{"$f":"SUM(K734:K740)","v":240.2280491188713},{"$f":"SUM(L734:L740)","v":260.22995843913924},{"$f":"SUM(M734:M740)","v":299.02361350064092},{"$f":"SUM(N734:N740)","v":301.65101383122862},{"$f":"SUM(O734:O740)","v":304.79412585897148},{"$f":"SUM(P734:P740)","v":309.61339776742733},{"$f":"SUM(Q734:Q740)","v":335.39533692856742},{"$f":"SUM(R734:R740)","v":371.46835722630607},{"$f":"SUM(S734:S740)","v":386.83475646867709},{"$f":"SUM(T734:T740)","v":397.21448810183682},{"$f":"SUM(U734:U740)","v":415.04567386793144},{"$f":"SUM(V734:V740)","v":449.93881582809968},{"$f":"SUM(W734:W740)","v":484.56632252751263}]

{"sheet":"PTRM Inputs by Tax Group","index":8,"n_rows":96,"n_cols":5,"rows_kept":96,"cut":false,"hidden":false,"merged":[[69,4,69,5],[58,4,58,5],[9,4,9,5],[18,4,18,5],[28,4,28,5],[38,4,38,5],[48,4,48,5]]}
[{"$f":"'GAAR 2008-12 Data Inputs'!$A$1","v":"Multinet"}]
[]
["PTRM Inputs"]
[]
[]
["REGULATED TAX ASSET VALUE"]
["($m Nominal)"]
[]
["OAV 1996"]
["Group 1\nAsset Class","2018 OAV $m\n(MOD)","Depn\nLife","Depn Rate","Depn\nMethod"]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A6","v":"Mains & Services"},{"$f":"'Tax value Roll Fwd by Tax Group'!W23","v":4.3621938048304658},{"$f":"'Tax value Roll Fwd by Tax Group'!C6","v":7.5},{"$f":"IF(E11=\"Straight Line\",1/C11,IF(E11=\"Declining Balance\",1/C11*1.5,1))","v":0.2},{"$f":"'Tax value Roll Fwd by Tax Group'!D6","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A7","v":"Meters"},{"$f":"'Tax value Roll Fwd by Tax Group'!W34","v":0},{"$f":"'Tax value Roll Fwd by Tax Group'!C7","v":1},{"$f":"IF(E12=\"Straight Line\",1/C12,IF(E12=\"Declining Balance\",1/C12*1.5,1))","v":1},{"$f":"'Tax value Roll Fwd by Tax Group'!D7","v":"Fully Deductible"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A8","v":"Land & Buildings"},{"$f":"'Tax value Roll Fwd by Tax Group'!W45","v":6.3487374999999915},{"$f":"'Tax value Roll Fwd by Tax Group'!C8","v":40},{"$f":"IF(E13=\"Straight Line\",1/C13,IF(E13=\"Declining Balance\",1/C13*1.5,1))","v":2.5000000000000001E-2},{"$f":"'Tax value Roll Fwd by Tax Group'!D8","v":"Straight Line"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A9","v":"Other Assets"},{"$f":"'Tax value Roll Fwd by Tax Group'!W56","v":1.8041031409890048E-3},{"$f":"'Tax value Roll Fwd by Tax Group'!C9","v":5},{"$f":"IF(E14=\"Straight Line\",1/C14,IF(E14=\"Declining Balance\",1/C14*1.5,1))","v":0.30000000000000004},{"$f":"'Tax value Roll Fwd by Tax Group'!D9","v":"Declining Balance"}]
[null,{"$f":"SUM(B11:B14)","v":10.712735407971445}]
[]
[]
["Capex 1996 to 1999 PRE BTR"]
["Group 2\nAsset Class","2018 OAV $m\n(MOD)","Depn\nLife","Depn rate","Depn\nMethod"]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A73","v":"Mains & Services"},{"$f":"'Tax value Roll Fwd by Tax Group'!W95","v":0.82486345507849168},{"$f":"'Tax value Roll Fwd by Tax Group'!C73","v":7.5},{"$f":"IF(E20=\"Straight Line\",1/C20,IF(E20=\"Declining Balance\",1/C20*1.5,1))","v":0.2},{"$f":"'Tax value Roll Fwd by Tax Group'!D73","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A74","v":"Meters"},{"$f":"'Tax value Roll Fwd by Tax Group'!W110","v":0},{"$f":"'Tax value Roll Fwd by Tax Group'!C74","v":1},1,{"$f":"'Tax value Roll Fwd by Tax Group'!D74","v":"Fully Deductible"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A75","v":"Land & Buildings"},{"$f":"'Tax value Roll Fwd by Tax Group'!W125","v":4.874999999999996E-2},{"$f":"'Tax value Roll Fwd by Tax Group'!C75","v":40},2.5000000000000001E-2,{"$f":"'Tax value Roll Fwd by Tax Group'!D75","v":"Straight Line"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A76","v":"Other Assets"},{"$f":"'Tax value Roll Fwd by Tax Group'!W140","v":9.5993678865942539E-3},{"$f":"'Tax value Roll Fwd by Tax Group'!C76","v":5},0.30000000000000004,{"$f":"'Tax value Roll Fwd by Tax Group'!D76","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A77","v":"Repairs"},{"$f":"'Tax value Roll Fwd by Tax Group'!W156","v":0},{"$f":"'Tax value Roll Fwd by Tax Group'!C77","v":0},1,{"$f":"'Tax value Roll Fwd by Tax Group'!D77","v":"Fully Deductible"}]
[null,{"$f":"SUM(B20:B24)","v":0.88321282296508585}]
[]
[]
["Capex 1999 to 2002  Post BTR"]
["Group 3\nAsset Class","2018 OAV $m\n(MOD)","Depn\nLife","Depn rate","Depn\nMethod"]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A174","v":"Mains & Services"},{"$f":"'Tax value Roll Fwd by Tax Group'!W196","v":25.158701895327198},{"$f":"'Tax value Roll Fwd by Tax Group'!C174","v":50},{"$f":"IF(E30=\"Straight Line\",1/C30,IF(E30=\"Declining Balance\",1/C30*1.5,1))","v":0.03},{"$f":"'Tax value Roll Fwd by Tax Group'!D174","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A175","v":"Meters"},{"$f":"'Tax value Roll Fwd by Tax Group'!W211","v":3.5906748490591596E-3},{"$f":"'Tax value Roll Fwd by Tax Group'!C175","v":4},0.375,{"$f":"'Tax value Roll Fwd by Tax Group'!D175","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A176","v":"Land & Buildings"},{"$f":"'Tax value Roll Fwd by Tax Group'!W226","v":0},{"$f":"'Tax value Roll Fwd by Tax Group'!C176","v":40},2.5000000000000001E-2,{"$f":"'Tax value Roll Fwd by Tax Group'!D176","v":"Straight Line"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A177","v":"Other Assets"},{"$f":"'Tax value Roll Fwd by Tax Group'!W241","v":1.4525653500466342},{"$f":"'Tax value Roll Fwd by Tax Group'!C177","v":10},0.15000000000000002,{"$f":"'Tax value Roll Fwd by Tax Group'!D177","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A178","v":"Repairs"},{"$f":"'Tax value Roll Fwd by Tax Group'!W257","v":0},{"$f":"'Tax value Roll Fwd by Tax Group'!C178","v":0},1,{"$f":"'Tax value Roll Fwd by Tax Group'!D178","v":"Fully Deductible"}]
[null,{"$f":"SUM(B30:B34)","v":26.614857920222889}]
[]
[]
["Capex 2002 to 2006"]
["Group 4\nAsset Class","2018 OAV $m\n(MOD)","Depn\nLife","Depn rate","Depn\nMethod"]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A275","v":"Mains & Services"},{"$f":"'Tax value Roll Fwd by Tax Group'!W297","v":42.119543559646203},{"$f":"'Tax value Roll Fwd by Tax Group'!C275","v":20},{"$f":"IF(E40=\"Straight Line\",1/C40,IF(E40=\"Declining Balance\",1/C40*1.5,1))","v":7.5000000000000011E-2},{"$f":"'Tax value Roll Fwd by Tax Group'!D275","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A276","v":"Meters"},{"$f":"'Tax value Roll Fwd by Tax Group'!W312","v":2.111572804204552E-2},{"$f":"'Tax value Roll Fwd by Tax Group'!C276","v":4},0.375,{"$f":"'Tax value Roll Fwd by Tax Group'!D276","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A277","v":"Land & Buildings"},{"$f":"'Tax value Roll Fwd by Tax Group'!W327","v":0},{"$f":"'Tax value Roll Fwd by Tax Group'!C277","v":40},2.5000000000000001E-2,{"$f":"'Tax value Roll Fwd by Tax Group'!D277","v":"Straight Line"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A278","v":"Other Assets"},{"$f":"'Tax value Roll Fwd by Tax Group'!W342","v":1.6779554609094276},{"$f":"'Tax value Roll Fwd by Tax Group'!C278","v":10},0.15000000000000002,{"$f":"'Tax value Roll Fwd by Tax Group'!D278","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A279","v":"Repairs"},{"$f":"'Tax value Roll Fwd by Tax Group'!W358","v":0},{"$f":"'Tax value Roll Fwd by Tax Group'!C279","v":0},1,{"$f":"'Tax value Roll Fwd by Tax Group'!D279","v":"Fully Deductible"}]
[null,{"$f":"SUM(B40:B44)","v":43.818614748597682}]
[]
[]
["Capex 2006 to 2007"]
["Group 5\nAsset Class","2018 OAV $m\n(MOD)","Depn\nLife","Depn rate","Depn\nMethod"]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A376","v":"Mains & Services"},{"$f":"'Tax value Roll Fwd by Tax Group'!W398","v":32.228945413096632},{"$f":"'Tax value Roll Fwd by Tax Group'!C376","v":20},{"$f":"IF(E50=\"Straight Line\",1/C50,IF(E50=\"Declining Balance\",1/C50*2,1))","v":0.1},{"$f":"'Tax value Roll Fwd by Tax Group'!D376","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A377","v":"Meters"},{"$f":"'Tax value Roll Fwd by Tax Group'!W413","v":1.9820975858829734E-2},{"$f":"'Tax value Roll Fwd by Tax Group'!C377","v":4},{"$f":"IF(E51=\"Straight Line\",1/C51,IF(E51=\"Declining Balance\",1/C51*1.5,1))","v":0.375},{"$f":"'Tax value Roll Fwd by Tax Group'!D377","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A378","v":"Land & Buildings"},{"$f":"'Tax value Roll Fwd by Tax Group'!W428","v":0},{"$f":"'Tax value Roll Fwd by Tax Group'!C378","v":40},{"$f":"IF(E52=\"Straight Line\",1/C52,IF(E52=\"Declining Balance\",1/C52*2,1))","v":2.5000000000000001E-2},{"$f":"'Tax value Roll Fwd by Tax Group'!D378","v":"Straight Line"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A379","v":"Other Assets"},{"$f":"'Tax value Roll Fwd by Tax Group'!W443","v":0.13577427822182631},{"$f":"'Tax value Roll Fwd by Tax Group'!C379","v":10},{"$f":"IF(E53=\"Straight Line\",1/C53,IF(E53=\"Declining Balance\",1/C53*2,1))","v":0.2},{"$f":"'Tax value Roll Fwd by Tax Group'!D379","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A380","v":"Repairs"},{"$f":"'Tax value Roll Fwd by Tax Group'!W459","v":0},{"$f":"'Tax value Roll Fwd by Tax Group'!C380","v":0},1,{"$f":"'Tax value Roll Fwd by Tax Group'!D380","v":"Fully Deductible"}]
[null,{"$f":"SUM(B50:B54)","v":32.384540667177284}]
[]
[]
["Capex 2008 to 2012"]
["Group 6\nAsset Class","2018 OAV $m\n(MOD)","Depn\nLife","Depn rate","Depn\nMethod"]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A476","v":"Mains & Services"},{"$f":"'Tax value Roll Fwd by Tax Group'!W499","v":79.094405302958052},{"$f":"'Tax value Roll Fwd by Tax Group'!C476","v":20},{"$f":"IF(E60=\"Straight Line\",1/C60,IF(E60=\"Declining Balance\",1/C60*2,1))","v":0.1},{"$f":"'Tax value Roll Fwd by Tax Group'!D476","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A477","v":"Meters Domestic"},{"$f":"'Tax value Roll Fwd by Tax Group'!W514","v":0.49228830603272322},{"$f":"'Tax value Roll Fwd by Tax Group'!C477","v":4},{"$f":"IF(E61=\"Straight Line\",1/C61,IF(E61=\"Declining Balance\",1/C61*1.5,1))","v":0.375},{"$f":"'Tax value Roll Fwd by Tax Group'!D477","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A478","v":"Meters Industrial & Commercial"},{"$f":"'Tax value Roll Fwd by Tax Group'!W529","v":1.385675447275456},{"$f":"'Tax value Roll Fwd by Tax Group'!C478","v":15},{"$f":"IF(E62=\"Straight Line\",1/C62,IF(E62=\"Declining Balance\",1/C62*2,1))","v":0.13333333333333333},{"$f":"'Tax value Roll Fwd by Tax Group'!D478","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A479","v":"Land & Buildings"},{"$f":"'Tax value Roll Fwd by Tax Group'!W544","v":7.2721508999999976E-2},{"$f":"'Tax value Roll Fwd by Tax Group'!C479","v":40},{"$f":"IF(E63=\"Straight Line\",1/C63,IF(E63=\"Declining Balance\",1/C63*2,1))","v":2.5000000000000001E-2},{"$f":"'Tax value Roll Fwd by Tax Group'!D479","v":"Straight Line"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A480","v":"Other Assets"},{"$f":"'Tax value Roll Fwd by Tax Group'!W559","v":16.844851234329333},{"$f":"'Tax value Roll Fwd by Tax Group'!C480","v":10},0.2,{"$f":"'Tax value Roll Fwd by Tax Group'!D480","v":"Declining Balance"}]
[{"$f":"'Tax value Roll Fwd by Tax Group'!A481","v":"Repairs"},{"$f":"'Tax value Roll Fwd by Tax Group'!W574","v":0},{"$f":"'Tax value Roll Fwd by Tax Group'!C481","v":0},1,{"$f":"'Tax value Roll Fwd by Tax Group'!D481","v":"Fully Deductible"}]
[null,{"$f":"SUM(B60:B65)","v":97.889941799595562}]
[]
[]
["Capex 2013 to 2017"]
["Group 7\nAsset Class","2018 OAV $m\n(MOD)","Depn\nLife","Depn rate","Depn\nMethod"]
["Mains & Services",{"$f":"'Tax value Roll Fwd by Tax Group'!W614","v":235.73303529348794},{"$f":"'Tax value Roll Fwd by Tax Group'!C591","v":20},0.1,{"$f":"E60","v":"Declining Balance"}]
["Meters Domestic",{"$f":"'Tax value Roll Fwd by Tax Group'!W629","v":4.5754573111075754},{"$f":"'Tax value Roll Fwd by Tax Group'!C592","v":4},0.375,{"$f":"E61","v":"Declining Balance"}]
["Meters Industrial & Commercial",{"$f":"'Tax value Roll Fwd by Tax Group'!W644","v":5.0159741533387976},{"$f":"'Tax value Roll Fwd by Tax Group'!C593","v":15},0.13333333333333333,"Declining Balance"]
["Land",null,{"$f":"'Tax value Roll Fwd by Tax Group'!C594","v":40},2.5000000000000001E-2,"Straight Line"]
["Other Assets",{"$f":"'Tax value Roll Fwd by Tax Group'!W674","v":24.059966944679243},{"$f":"'Tax value Roll Fwd by Tax Group'!C595","v":10},0.2,"Declining Balance"]
["Repairs",{"$f":"'Tax value Roll Fwd by Tax Group'!W675","v":0},{"$f":"'Tax value Roll Fwd by Tax Group'!C596","v":0},null,"Fully Deductible"]
["Buildings",{"$f":"'Tax value Roll Fwd by Tax Group'!W659","v":2.8779854583691566},35,1,{"$f":"E74","v":"Straight Line"}]
[null,{"$f":"SUM(B71:B77)","v":272.26241916098269}]
[]
[]
[]
[]
["OAV 2013 $M",{"$f":"'Tax value Roll Fwd by Tax Group'!R583+'Tax value Roll Fwd by Tax Group'!R468+'Tax value Roll Fwd by Tax Group'!R367+'Tax value Roll Fwd by Tax Group'!R266+'Tax value Roll Fwd by Tax Group'!R165+'Tax value Roll Fwd by Tax Group'!R64+'Tax value Roll Fwd by Tax Group'!R698","v":371.46835722630607}]
["Total 2018 OAV $m\n(MOD)",{"$f":"'Tax value Roll Fwd by Tax Group'!W583+'Tax value Roll Fwd by Tax Group'!W468+'Tax value Roll Fwd by Tax Group'!W367+'Tax value Roll Fwd by Tax Group'!W266+'Tax value Roll Fwd by Tax Group'!W165+'Tax value Roll Fwd by Tax Group'!W64+'Tax value Roll Fwd by Tax Group'!W698","v":484.56632252751263}]
[]
[]
["Increase in Tax Base",{"$f":"B84-B83","v":113.09796530120656}]
[]
["Mains & Services",{"$f":"B71+B60+B50+B40+B30+B20+B11","v":419.52168872442502}]
["Meters Domestic",{"$f":"B72+B61+B51+B41+B31+B21+B12","v":5.1122729958902324}]
["Meters Industrial & Commercial",{"$f":"B73+B62","v":6.4016496006142534}]
["Land",{"$f":"B74+B63+B13+B22","v":6.4702090089999915}]
["Other Assets",{"$f":"B75+B64+B53+B43+B33+B23+B14","v":44.182516739214044}]
["Repairs",{"$f":"B76+B65+B54+B44+B34+B24+B14","v":1.8041031409890048E-3}]
["Buildings",{"$f":"B77","v":2.8779854583691566}]
[null,{"$f":"SUM(B89:B95)","v":484.56812663065369}]

{"sheet":"Sheet1","index":9,"n_rows":391,"n_cols":61,"rows_kept":391,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Aus Elec - Asset Roll Forward - DNSP PTRM - version 3"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,"Year",null,null,null,{"$f":"[3]Assets!F4","v":"2017"},{"$f":"[3]Assets!G4","v":2018},{"$f":"[3]Assets!H4","v":"2019"},{"$f":"[3]Assets!I4","v":"2020"},{"$f":"[3]Assets!J4","v":"2021"},{"$f":"[3]Assets!K4","v":"2022"},{"$f":"[3]Assets!L4","v":"2023"},{"$f":"[3]Assets!M4","v":"2024"},{"$f":"[3]Assets!N4","v":"2025"},{"$f":"[3]Assets!O4","v":"2026"},{"$f":"[3]Assets!P4","v":"2027"},{"$f":"[3]Assets!Q4","v":"2028"},{"$f":"[3]Assets!R4","v":"2029"},{"$f":"[3]Assets!S4","v":"2030"},{"$f":"[3]Assets!T4","v":"2031"},{"$f":"[3]Assets!U4","v":"2032"},{"$f":"[3]Assets!V4","v":"2033"},{"$f":"[3]Assets!W4","v":"2034"},{"$f":"[3]Assets!X4","v":"2035"},{"$f":"[3]Assets!Y4","v":"2036"},{"$f":"[3]Assets!Z4","v":"2037"},{"$f":"[3]Assets!AA4","v":"2038"},{"$f":"[3]Assets!AB4","v":"2039"},{"$f":"[3]Assets!AC4","v":"2040"},{"$f":"[3]Assets!AD4","v":"2041"},{"$f":"[3]Assets!AE4","v":"2042"},{"$f":"[3]Assets!AF4","v":"2043"},{"$f":"[3]Assets!AG4","v":"2044"},{"$f":"[3]Assets!AH4","v":"2045"},{"$f":"[3]Assets!AI4","v":"2046"},{"$f":"[3]Assets!AJ4","v":"2047"},{"$f":"[3]Assets!AK4","v":"2048"},{"$f":"[3]Assets!AL4","v":"2049"},{"$f":"[3]Assets!AM4","v":"2050"},{"$f":"[3]Assets!AN4","v":"2051"},{"$f":"[3]Assets!AO4","v":"2052"},{"$f":"[3]Assets!AP4","v":"2053"},{"$f":"[3]Assets!AQ4","v":"2054"},{"$f":"[3]Assets!AR4","v":"2055"},{"$f":"[3]Assets!AS4","v":"2056"},{"$f":"[3]Assets!AT4","v":"2057"},{"$f":"[3]Assets!AU4","v":"2058"},{"$f":"[3]Assets!AV4","v":"2059"},{"$f":"[3]Assets!AW4","v":"2060"},{"$f":"[3]Assets!AX4","v":"2061"},{"$f":"[3]Assets!AY4","v":"2062"},{"$f":"[3]Assets!AZ4","v":"2063"},{"$f":"[3]Assets!BA4","v":"2064"},{"$f":"[3]Assets!BB4","v":"2065"},{"$f":"[3]Assets!BC4","v":"2066"},{"$f":"[3]Assets!BD4","v":"2067"},{"$f":"[3]Assets!BE4","v":"2068"},{"$f":"[3]Assets!BF4","v":"2069"},{"$f":"[3]Assets!BG4","v":"2070"},{"$f":"[3]Assets!BH4","v":"2071"},{"$f":"[3]Assets!BI4","v":"2072"}]
[]
[null,{"$f":"[3]Assets!B6","v":"Inflation Assumption (CPI % increase)"},null,{"$f":"[3]Assets!D6","v":1.6799999999999999E-2},null,null,{"$f":"[3]Assets!G6","v":1.6799999999999999E-2},{"$f":"[3]Assets!H6","v":1.6799999999999999E-2},{"$f":"[3]Assets!I6","v":1.6799999999999999E-2},{"$f":"[3]Assets!J6","v":1.6799999999999999E-2},{"$f":"[3]Assets!K6","v":1.6799999999999999E-2},{"$f":"[3]Assets!L6","v":1.6799999999999999E-2},{"$f":"[3]Assets!M6","v":1.6799999999999999E-2},{"$f":"[3]Assets!N6","v":1.6799999999999999E-2},{"$f":"[3]Assets!O6","v":1.6799999999999999E-2},{"$f":"[3]Assets!P6","v":1.6799999999999999E-2},{"$f":"[3]Assets!Q6","v":1.6799999999999999E-2},{"$f":"[3]Assets!R6","v":1.6799999999999999E-2},{"$f":"[3]Assets!S6","v":1.6799999999999999E-2},{"$f":"[3]Assets!T6","v":1.6799999999999999E-2},{"$f":"[3]Assets!U6","v":1.6799999999999999E-2},{"$f":"[3]Assets!V6","v":1.6799999999999999E-2},{"$f":"[3]Assets!W6","v":1.6799999999999999E-2},{"$f":"[3]Assets!X6","v":1.6799999999999999E-2},{"$f":"[3]Assets!Y6","v":1.6799999999999999E-2},{"$f":"[3]Assets!Z6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AA6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AB6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AC6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AD6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AE6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AF6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AG6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AH6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AI6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AJ6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AK6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AL6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AM6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AN6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AO6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AP6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AQ6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AR6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AS6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AT6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AU6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AV6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AW6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AX6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AY6","v":1.6799999999999999E-2},{"$f":"[3]Assets!AZ6","v":1.6799999999999999E-2},{"$f":"[3]Assets!BA6","v":1.6799999999999999E-2},{"$f":"[3]Assets!BB6","v":1.6799999999999999E-2},{"$f":"[3]Assets!BC6","v":1.6799999999999999E-2},{"$f":"[3]Assets!BD6","v":1.6799999999999999E-2},{"$f":"[3]Assets!BE6","v":1.6799999999999999E-2},{"$f":"[3]Assets!BF6","v":1.6799999999999999E-2},{"$f":"[3]Assets!BG6","v":1.6799999999999999E-2},{"$f":"[3]Assets!BH6","v":1.6799999999999999E-2},{"$f":"[3]Assets!BI6","v":1.6799999999999999E-2}]
[null,{"$f":"[3]Assets!B7","v":"Cumulative Inflation Index (CPI end period)"},null,null,null,{"$f":"[3]Assets!F7","v":1},{"$f":"[3]Assets!G7","v":1.0167999999999999},{"$f":"[3]Assets!H7","v":1.0338822399999998},{"$f":"[3]Assets!I7","v":1.0512514616319997},{"$f":"[3]Assets!J7","v":1.0689124861874173},{"$f":"[3]Assets!K7","v":1.0868702159553658},{"$f":"[3]Assets!L7","v":1.1051296355834159},{"$f":"[3]Assets!M7","v":1.1236958134612172},{"$f":"[3]Assets!N7","v":1.1425739031273656},{"$f":"[3]Assets!O7","v":1.1617691446999052},{"$f":"[3]Assets!P7","v":1.1812868663308635},{"$f":"[3]Assets!Q7","v":1.2011324856852219},{"$f":"[3]Assets!R7","v":1.2213115114447335},{"$f":"[3]Assets!S7","v":1.2418295448370049},{"$f":"[3]Assets!T7","v":1.2626922811902666},{"$f":"[3]Assets!U7","v":1.283905511514263},{"$f":"[3]Assets!V7","v":1.3054751241077025},{"$f":"[3]Assets!W7","v":1.3274071061927117},{"$f":"[3]Assets!X7","v":1.3497075455767491},{"$f":"[3]Assets!Y7","v":1.3723826323424384},{"$f":"[3]Assets!Z7","v":1.3954386605657914},{"$f":"[3]Assets!AA7","v":1.4188820300632965},{"$f":"[3]Assets!AB7","v":1.4427192481683597},{"$f":"[3]Assets!AC7","v":1.4669569315375881},{"$f":"[3]Assets!AD7","v":1.4916018079874194},{"$f":"[3]Assets!AE7","v":1.5166607183616079},{"$f":"[3]Assets!AF7","v":1.5421406184300828},{"$f":"[3]Assets!AG7","v":1.568048580819708},{"$f":"[3]Assets!AH7","v":1.594391796977479},{"$f":"[3]Assets!AI7","v":1.6211775791667005},{"$f":"[3]Assets!AJ7","v":1.648413362496701},{"$f":"[3]Assets!AK7","v":1.6761067069866455},{"$f":"[3]Assets!AL7","v":1.7042652996640211},{"$f":"[3]Assets!AM7","v":1.7328969566983765},{"$f":"[3]Assets!AN7","v":1.762009625570909},{"$f":"[3]Assets!AO7","v":1.7916113872805002},{"$f":"[3]Assets!AP7","v":1.8217104585868125},{"$f":"[3]Assets!AQ7","v":1.8523151942910707},{"$f":"[3]Assets!AR7","v":1.8834340895551607},{"$f":"[3]Assets!AS7","v":1.9150757822596873},{"$f":"[3]Assets!AT7","v":1.9472490554016499},{"$f":"[3]Assets!AU7","v":1.9799628395323976},{"$f":"[3]Assets!AV7","v":2.0132262152365419},{"$f":"[3]Assets!AW7","v":2.0470484156525157},{"$f":"[3]Assets!AX7","v":2.0814388290354779},{"$f":"[3]Assets!AY7","v":2.1164070013632736},{"$f":"[3]Assets!AZ7","v":2.1519626389861766},{"$f":"[3]Assets!BA7","v":2.1881156113211442},{"$f":"[3]Assets!BB7","v":2.2248759535913392},{"$f":"[3]Assets!BC7","v":2.2622538696116736},{"$f":"[3]Assets!BD7","v":2.3002597346211497},{"$f":"[3]Assets!BE7","v":2.3389040981627849},{"$f":"[3]Assets!BF7","v":2.3781976870119195},{"$f":"[3]Assets!BG7","v":2.4181514081537197},{"$f":"[3]Assets!BH7","v":2.4587763518107018},{"$f":"[3]Assets!BI7","v":2.5000837945211214}]
[]
[null,"Tax Deprecieation",null,null,null,null,{"$f":"G380","v":66.361329267843331},{"$f":"H380","v":83.313186117921532},92.348737254924629,98.216734080578078,100.34315894068502,86.009343140578565,62.370707958843916,46.59394963340764,35.864174169449917,28.401995783260436,23.078576315573379,19.174421170947014,16.228136864653909,13.941506327655489,12.119836865786235,10.634413355460264,9.398815595705905,8.3539399308220315,7.4584927972886028,6.6829300001755163,6.0055705253954326,5.410086499121844,4.8838671559880202,4.4169404352111341,4.0012524061013002,3.6301779781113588,3.2981824483153659,3.0005825037408633,2.7333736659678465,2.4931028120569021,2.2767718188551269,2.081763119252273,1.9057810103376662,1.7468045319320749,1.6030490286336376,1.4729343650086171,1.3550583374913281,1.248174216851478,1.151171624901465,1.0630601390023491,0.98295515409814993,0.91006563154742803,0.84368343817212632,0.78317403519105688,0.72796832009772605,0.67755545853494492,0.63147657021529424,0.5893191546372053,0.5507121599749798,0.51532161297381474,0.48284673962535757,0.45301651634052503,0.42558659966198242,0.40033658957026169,0.377067587372233]
[null,"Residual Tax Value (End Period)",null,null,null,{"$f":"'[3]PTRM input'!$F$535+'[3]PTRM input'!$F$523+'[3]PTRM input'!$F$511+'[3]PTRM input'!$F$500+'[3]PTRM input'!$F$490+'[3]PTRM input'!$F$480+'[3]PTRM input'!$F$470+'[3]PTRM input'!$F$460","v":482.25176958068948},{"$f":"G382","v":504.99828133865577},{"$f":"H382","v":499.5582246427582},491.41232876587924,480.24728684119196,460.35777119902644,374.34842805844778,311.97772009960386,265.38377046619621,229.51959629674639,201.11760051348597,178.03902419791254,158.86460302696554,142.63646616231168,128.69495983465615,116.57512296886992,105.94070961340964,96.541894017703754,88.187954086881732,80.729461289593118,74.046531289417601,68.040960764022159,62.630874264900321,57.747007108912314,53.330066673701182,49.328814267599874,45.698636289488519,42.400453841173146,39.399871337432295,36.666497671464448,34.173394859407537,31.89662304055242,29.814859921300144,27.909078910962478,26.1622743790304,24.559225350396762,23.086290985388146,21.731232647896817,20.483058431045336,19.331886806143874,18.268826667141525,17.285871513043379,16.37580588149595,15.532122443323821,14.748948408132767,14.02098008803504,13.343424629500095,12.711948059284801,12.122628904647597,11.571916744672615,11.056595131698801,10.573748392073444,10.12073187573292,9.6951452760709369,9.2948086865006765,8.9177410991284436]
[]
[null,"Nominal Capex"]
[null,{"$f":"'[3]PTRM input'!E542","v":"Mains & Services"},null,null,null,null,{"$f":"'[2]CAPEX RIN'!AN34*G$7","v":0},{"$f":"'[2]CAPEX RIN'!AO34*H$7","v":0},{"$f":"'[2]CAPEX RIN'!AP34*I$7","v":0},{"$f":"'[2]CAPEX RIN'!AQ34*J$7","v":0},{"$f":"'[2]CAPEX RIN'!AR34*K$7","v":0}]
[null,{"$f":"'[3]PTRM input'!E543","v":"Meters Domestic"},null,null,null,null,{"$f":"'[2]CAPEX RIN'!AN35*G$7","v":73.604907438756982},{"$f":"'[2]CAPEX RIN'!AO35*H$7","v":69.468952703254459},{"$f":"'[2]CAPEX RIN'!AP35*I$7","v":71.365624308844502},{"$f":"'[2]CAPEX RIN'!AQ35*J$7","v":72.648911623629388},{"$f":"'[2]CAPEX RIN'!AR35*K$7","v":66.83899183276597}]
[null,{"$f":"'[3]PTRM input'!E544","v":"Meters Industrial"},null,null,null,null,{"$f":"'[2]CAPEX RIN'!AN36*G$7","v":2.0519023999999995},{"$f":"'[2]CAPEX RIN'!AO36*H$7","v":2.08740824256},{"$f":"'[2]CAPEX RIN'!AP36*I$7","v":2.1235279524966395},{"$f":"'[2]CAPEX RIN'!AQ36*J$7","v":2.1602721345847704},{"$f":"'[2]CAPEX RIN'!AR36*K$7","v":2.1976515766617495}]
[null,{"$f":"'[3]PTRM input'!E545","v":"Land"},null,null,null,null,{"$f":"'[2]CAPEX RIN'!AN37*G$7","v":0},{"$f":"'[2]CAPEX RIN'!AO37*H$7","v":0},{"$f":"'[2]CAPEX RIN'!AP37*I$7","v":0},{"$f":"'[2]CAPEX RIN'!AQ37*J$7","v":0},{"$f":"'[2]CAPEX RIN'!AR37*K$7","v":0}]
[null,{"$f":"'[3]PTRM input'!E546","v":"Other Assets"},null,null,null,null,{"$f":"'[2]CAPEX RIN'!AN38*G$7","v":11.286922508166613},{"$f":"'[2]CAPEX RIN'!AO38*H$7","v":6.181260115707663},{"$f":"'[2]CAPEX RIN'!AP38*I$7","v":10.575904215746364},{"$f":"'[2]CAPEX RIN'!AQ38*J$7","v":12.102408710382415},{"$f":"'[2]CAPEX RIN'!AR38*K$7","v":11.274546527050974}]
[null,{"$f":"'[3]PTRM input'!E547","v":"Repairs"},null,null,null,null,{"$f":"'[2]CAPEX RIN'!AN39*G$7","v":0},{"$f":"'[2]CAPEX RIN'!AO39*H$7","v":0},{"$f":"'[2]CAPEX RIN'!AP39*I$7","v":0},{"$f":"'[2]CAPEX RIN'!AQ39*J$7","v":0},{"$f":"'[2]CAPEX RIN'!AR39*K$7","v":0}]
[null,{"$f":"'[3]PTRM input'!E548","v":"Buildings"},null,null,null,null,{"$f":"'[2]CAPEX RIN'!AN40*G$7","v":0.36616747404140393},{"$f":"'[2]CAPEX RIN'!AO40*H$7","v":0.13550836050172488},{"$f":"'[2]CAPEX RIN'!AP40*I$7","v":0.13778490095815382},{"$f":"'[2]CAPEX RIN'!AQ40*J$7","v":0.14009968729425082},{"$f":"'[2]CAPEX RIN'!AR40*K$7","v":0.14245336204079423}]
[]
[null,{"$f":"'[3]PTRM input'!E454","v":"Group 1"},{"$f":"'[3]PTRM input'!F454","v":2018},{"$f":"'[3]PTRM input'!G454","v":"Tax Depn Rate"}]
[null,null,{"$f":"'[3]PTRM input'!F455","v":"Opening Bal"},{"$f":"'[3]PTRM input'!G455","v":"Declining Balance"}]
[null,{"$f":"'[3]PTRM input'!E456","v":"Mains and services"},{"$f":"'[3]PTRM input'!F456","v":4.3621938048304658},{"$f":"'[3]PTRM input'!G456","v":0.2}]
[null,{"$f":"'[3]PTRM input'!E457","v":"Meters"},{"$f":"'[3]PTRM input'!F457","v":0},{"$f":"'[3]PTRM input'!G457","v":1}]
[null,{"$f":"'[3]PTRM input'!E458","v":"Land & buildings"},{"$f":"'[3]PTRM input'!F458","v":6.3487374999999915},{"$f":"'[3]PTRM input'!G458","v":2.5000000000000001E-2}]
[null,{"$f":"'[3]PTRM input'!E459","v":"Other assets"},{"$f":"'[3]PTRM input'!F459","v":1.8041031409890048E-3},{"$f":"'[3]PTRM input'!G459","v":0.3}]
[null,null,{"$f":"'[3]PTRM input'!F460","v":10.712735407971445}]
[]
[null,"Tax Depreciation Schedule",null,null,null,{"$f":"F$4","v":"2017"},{"$f":"G$4","v":2018},"2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066","2067","2068","2069","2070","2071","2072"]
[null,{"$f":"B23","v":"Mains and services"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F33","v":4.3621938048304658},{"$f":"G33","v":3.4897550438643727},2.7918040350914981,2.2334432280731984,1.7867545824585587,1.429403665966847,1.1435229327734775,0.914818346218782,0.7318546769750256,0.58548374158002048,0.46838699326401639,0.37470959461121311,0.2997676756889705,0.23981414055117639,0.19185131244094111,0.15348104995275288,0.12278483996220231,9.8227871969761849E-2,7.8582297575809479E-2,6.2865838060647578E-2,5.0292670448518061E-2,4.0234136358814447E-2,3.2187309087051558E-2,2.5749847269641246E-2,2.0599877815712996E-2,1.6479902252570396E-2,1.3183921802056317E-2,1.0547137441645054E-2,8.4377099533160423E-3,6.7501679626528338E-3,5.400134370122267E-3,4.320107496097814E-3,3.4560859968782512E-3,2.764868797502601E-3,2.2118950380020808E-3,1.7695160304016648E-3,1.4156128243213318E-3,1.1324902594570655E-3,9.0599220756565238E-4,7.2479376605252192E-4,5.798350128420175E-4,4.6386801027361398E-4,3.7109440821889118E-4,2.9687552657511293E-4,2.3750042126009034E-4,1.9000033700807228E-4,1.5200026960645783E-4,1.2160021568516626E-4,9.7280172548133012E-5,7.7824138038506412E-5,6.2259310430805127E-5,4.9807448344644104E-5,3.9845958675715285E-5,3.1876766940572225E-5,2.550141355245778E-5]
[null,"Depreciation",null,null,null,null,{"$f":"G31*$D23","v":0.87243876096609319},{"$f":"H31*$D23","v":0.69795100877287464},0.5583608070182996,0.44668864561463972,0.35735091649171175,0.28588073319336943,0.2287045865546955,0.1829636692437564,0.14637093539500512,0.1170967483160041,9.3677398652803279E-2,7.4941918922242626E-2,5.9953535137794105E-2,4.7962828110235278E-2,3.8370262488188228E-2,3.0696209990550578E-2,2.4556967992440462E-2,1.964557439395237E-2,1.5716459515161898E-2,1.2573167612129517E-2,1.0058534089703614E-2,8.0468272717628894E-3,6.4374618174103115E-3,5.1499694539282499E-3,4.1199755631425991E-3,3.2959804505140796E-3,2.6367843604112634E-3,2.109427488329011E-3,1.6875419906632085E-3,1.3500335925305668E-3,1.0800268740244535E-3,8.640214992195628E-4,6.9121719937565026E-4,5.5297375950052021E-4,4.4237900760041619E-4,3.5390320608033295E-4,2.8312256486426638E-4,2.2649805189141312E-4,1.8119844151313048E-4,1.449587532105044E-4,1.1596700256840351E-4,9.2773602054722795E-5,7.4218881643778247E-5,5.9375105315022592E-5,4.7500084252018071E-5,3.8000067401614457E-5,3.0400053921291565E-5,2.4320043137033253E-5,1.9456034509626603E-5,1.5564827607701282E-5,1.2451862086161026E-5,9.9614896689288212E-6,7.969191735143058E-6,6.375353388114445E-6,5.1002827104915564E-6]
[null,"CAV",null,null,null,{"$f":"C23","v":4.3621938048304658},{"$f":"G31-G32","v":3.4897550438643727},{"$f":"H31-H32","v":2.7918040350914981},2.2334432280731984,1.7867545824585587,1.429403665966847,1.1435229327734775,0.914818346218782,0.7318546769750256,0.58548374158002048,0.46838699326401639,0.37470959461121311,0.2997676756889705,0.23981414055117639,0.19185131244094111,0.15348104995275288,0.12278483996220231,9.8227871969761849E-2,7.8582297575809479E-2,6.2865838060647578E-2,5.0292670448518061E-2,4.0234136358814447E-2,3.2187309087051558E-2,2.5749847269641246E-2,2.0599877815712996E-2,1.6479902252570396E-2,1.3183921802056317E-2,1.0547137441645054E-2,8.4377099533160423E-3,6.7501679626528338E-3,5.400134370122267E-3,4.320107496097814E-3,3.4560859968782512E-3,2.764868797502601E-3,2.2118950380020808E-3,1.7695160304016648E-3,1.4156128243213318E-3,1.1324902594570655E-3,9.0599220756565238E-4,7.2479376605252192E-4,5.798350128420175E-4,4.6386801027361398E-4,3.7109440821889118E-4,2.9687552657511293E-4,2.3750042126009034E-4,1.9000033700807228E-4,1.5200026960645783E-4,1.2160021568516626E-4,9.7280172548133012E-5,7.7824138038506412E-5,6.2259310430805127E-5,4.9807448344644104E-5,3.9845958675715285E-5,3.1876766940572225E-5,2.550141355245778E-5,2.0401130841966225E-5]
[]
[null,{"$f":"B24","v":"Meters"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F38","v":0},{"$f":"G38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G36*$D24","v":0},{"$f":"H36*$D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C24","v":0},{"$f":"G36-G37","v":0},{"$f":"H36-H37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B25","v":"Land & buildings"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F43","v":6.3487374999999915},{"$f":"G43","v":6.1900190624999913},6.0352685859374917,5.8843868712890544,5.7372771995068277,5.5938452695191572,5.4539991377811781,5.3176491593366482,5.1847079303532322,5.0550902320944013,4.928712976292041,4.80549515188474,4.6853577730876212,4.5682238287604306,4.4540182330414195,4.3426677772153841,4.2341010827849992,4.1282485557153743,4.0250423418224903,3.924416283276928,3.8263058761950051,3.73064822929013,3.6373820235578767,3.5464474729689299,3.4577862861447066,3.3713416289910891,3.2870580882663121,3.2048816360596541,3.1247595951581628,3.0466406052792085,2.9704745901472283,2.8962127253935477,2.8238074072587089,2.753212222077241,2.68438191652531,2.617272368612177,2.5518405593968727,2.4880445454119511,2.4258434317766522,2.365197345982236,2.3060674123326801,2.248415727024363,2.1922053338487539,2.137400200502535,2.0839651954899718,2.0318660656027223,1.9810694139626543,1.9315426786135881,1.8832541116482484,1.8361727588570422,1.7902684398856161,1.7455117288884758,1.701873935666264,1.6593270872746073,1.6178439100927422]
[null,"Depreciation",null,null,null,null,{"$f":"G41*$D25","v":0.15871843749999981},{"$f":"H41*$D25","v":0.15475047656249979},0.1508817146484373,0.14710967178222636,0.14343192998767071,0.13984613173797894,0.13634997844452945,0.1329412289834162,0.12961769825883082,0.12637725580236003,0.12321782440730103,0.1201373787971185,0.11713394432719054,0.11420559571901077,0.11135045582603549,0.10856669443038461,0.10585252706962499,0.10320621389288437,0.10062605854556227,9.8110407081923201E-2,9.5657646904875132E-2,9.3266205732253249E-2,9.0934550588946922E-2,8.8661186824223248E-2,8.6444657153617668E-2,8.4283540724777228E-2,8.2176452206657813E-2,8.0122040901491359E-2,7.8118989878954076E-2,7.6166015131980222E-2,7.4261864753680712E-2,7.2405318134838692E-2,7.0595185181467721E-2,6.8830305551931023E-2,6.7109547913132755E-2,6.5431809215304435E-2,6.3796013984921823E-2,6.2201113635298781E-2,6.0646085794416306E-2,5.9129933649555905E-2,5.7651685308317005E-2,5.621039317560908E-2,5.4805133346218851E-2,5.3435005012563375E-2,5.2099129887249296E-2,5.0796651640068059E-2,4.9526735349066361E-2,4.8288566965339702E-2,4.7081352791206212E-2,4.5904318971426057E-2,4.4756710997140403E-2,4.3637793222211896E-2,4.2546848391656601E-2,4.1483177181865186E-2,4.0446097752318555E-2]
[null,"CAV",null,null,null,{"$f":"C25","v":6.3487374999999915},{"$f":"G41-G42","v":6.1900190624999913},{"$f":"H41-H42","v":6.0352685859374917},5.8843868712890544,5.7372771995068277,5.5938452695191572,5.4539991377811781,5.3176491593366482,5.1847079303532322,5.0550902320944013,4.928712976292041,4.80549515188474,4.6853577730876212,4.5682238287604306,4.4540182330414195,4.3426677772153841,4.2341010827849992,4.1282485557153743,4.0250423418224903,3.924416283276928,3.8263058761950051,3.73064822929013,3.6373820235578767,3.5464474729689299,3.4577862861447066,3.3713416289910891,3.2870580882663121,3.2048816360596541,3.1247595951581628,3.0466406052792085,2.9704745901472283,2.8962127253935477,2.8238074072587089,2.753212222077241,2.68438191652531,2.617272368612177,2.5518405593968727,2.4880445454119511,2.4258434317766522,2.365197345982236,2.3060674123326801,2.248415727024363,2.1922053338487539,2.137400200502535,2.0839651954899718,2.0318660656027223,1.9810694139626543,1.9315426786135881,1.8832541116482484,1.8361727588570422,1.7902684398856161,1.7455117288884758,1.701873935666264,1.6593270872746073,1.6178439100927422,1.5773978123404238]
[]
[null,{"$f":"B26","v":"Other assets"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F48","v":1.8041031409890048E-3},{"$f":"G48","v":1.2628721986923034E-3},8.8401053908461241E-4,6.1880737735922869E-4,4.3316516415146012E-4,3.0321561490602206E-4,2.1225093043421544E-4,1.4857565130395081E-4,1.0400295591276557E-4,7.2802069138935908E-5,5.0961448397255133E-5,3.5673013878078593E-5,2.4971109714655013E-5,1.747977680025851E-5,1.2235843760180957E-5,8.5650906321266698E-6,5.9955634424886694E-6,4.1968944097420686E-6,2.9378260868194481E-6,2.0564782607736139E-6,1.4395347825415299E-6,1.007674347779071E-6,7.0537204344534967E-7,4.937604304117448E-7,3.4563230128822137E-7,2.4194261090175498E-7,1.6935982763122847E-7,1.1855187934185993E-7,8.2986315539301951E-8,5.8090420877511364E-8,4.0663294614257956E-8,2.846430622998057E-8,1.99250143609864E-8,1.394751005269048E-8,9.763257036883337E-9,6.8342799258183361E-9,4.7839959480728358E-9,3.3487971636509854E-9,2.3441580145556897E-9,1.640910610188983E-9,1.1486374271322881E-9,8.0404619899260171E-10,5.6283233929482118E-10,3.939826375063748E-10,2.7578784625446236E-10,1.9305149237812367E-10,1.3513604466468657E-10,9.4595231265280605E-11,6.6216661885696426E-11,4.6351663319987502E-11,3.244616432399125E-11,2.2712315026793876E-11,1.5898620518755713E-11,1.1129034363128999E-11,7.7903240541902993E-12]
[null,"Depreciation",null,null,null,null,{"$f":"G46*$D26","v":5.4123094229670146E-4},{"$f":"H46*$D26","v":3.7886165960769103E-4},2.6520316172538372E-4,1.856422132077686E-4,1.2994954924543803E-4,9.0964684471806618E-5,6.3675279130264627E-5,4.457269539118524E-5,3.1200886773829666E-5,2.1840620741680772E-5,1.528843451917654E-5,1.0701904163423578E-5,7.4913329143965032E-6,5.2439330400775529E-6,3.6707531280542871E-6,2.5695271896380009E-6,1.7986690327466008E-6,1.2590683229226205E-6,8.8134782604583442E-7,6.169434782320841E-7,4.3186043476245892E-7,3.0230230433372129E-7,2.116116130336049E-7,1.4812812912352343E-7,1.036896903864664E-7,7.2582783270526497E-8,5.0807948289368541E-8,3.5565563802557979E-8,2.4895894661790583E-8,1.7427126263253408E-8,1.2198988384277386E-8,8.5392918689941703E-9,5.9775043082959199E-9,4.1842530158071436E-9,2.9289771110650009E-9,2.0502839777455007E-9,1.4351987844218506E-9,1.0046391490952955E-9,7.0324740436670685E-10,4.9227318305669489E-10,3.4459122813968641E-10,2.4121385969778048E-10,1.6884970178844635E-10,1.1819479125191244E-10,8.2736353876338701E-11,5.7915447713437101E-11,4.0540813399405969E-11,2.8378569379584179E-11,1.9864998565708927E-11,1.390549899599625E-11,9.7338492971973753E-12,6.8136945080381627E-12,4.7695861556267138E-12,3.3387103089386997E-12,2.3370972162570897E-12]
[null,"CAV",null,null,null,{"$f":"C26","v":1.8041031409890048E-3},{"$f":"G46-G47","v":1.2628721986923034E-3},{"$f":"H46-H47","v":8.8401053908461241E-4},6.1880737735922869E-4,4.3316516415146012E-4,3.0321561490602206E-4,2.1225093043421544E-4,1.4857565130395081E-4,1.0400295591276557E-4,7.2802069138935908E-5,5.0961448397255133E-5,3.5673013878078593E-5,2.4971109714655013E-5,1.747977680025851E-5,1.2235843760180957E-5,8.5650906321266698E-6,5.9955634424886694E-6,4.1968944097420686E-6,2.9378260868194481E-6,2.0564782607736139E-6,1.4395347825415299E-6,1.007674347779071E-6,7.0537204344534967E-7,4.937604304117448E-7,3.4563230128822137E-7,2.4194261090175498E-7,1.6935982763122847E-7,1.1855187934185993E-7,8.2986315539301951E-8,5.8090420877511364E-8,4.0663294614257956E-8,2.846430622998057E-8,1.99250143609864E-8,1.394751005269048E-8,9.763257036883337E-9,6.8342799258183361E-9,4.7839959480728358E-9,3.3487971636509854E-9,2.3441580145556897E-9,1.640910610188983E-9,1.1486374271322881E-9,8.0404619899260171E-10,5.6283233929482118E-10,3.939826375063748E-10,2.7578784625446236E-10,1.9305149237812367E-10,1.3513604466468657E-10,9.4595231265280605E-11,6.6216661885696426E-11,4.6351663319987502E-11,3.244616432399125E-11,2.2712315026793876E-11,1.5898620518755713E-11,1.1129034363128999E-11,7.7903240541902993E-12,5.45322683793321E-12]
[]
[null,"Total Group 1"]
[null,"OAV ($M)",null,null,null,null,{"$f":"G46+G41+G36+G31","v":10.712735407971447},9.681036978563057,8.8279566315680746,8.1184489067396122,7.5244649471295384,7.02355215110091,6.5977343214850901,6.2326160812067339,5.916666610284171,5.6406467757435603,5.3971509310044548,5.1802404195098308,4.9851504198863061,4.8080554490884069,4.6458817813261213,4.4961573922587696,4.3568919183106436,4.2264806245795459,4.103627577224386,3.9872841778158361,3.8765999861783058,3.7708833733232923,3.6695700380169716,3.5721978139990016,3.4783865095927209,3.3878217731862703,3.3002421794281958,3.2154288920531786,3.1331973880977944,3.0533908313322824,2.9758747651806452,2.9005328613539514,2.8272635131806019,2.7559771048222541,2.6865938213265688,2.6190418914768587,2.5532561770051898,2.4891770390202055,2.4267494263283762,2.3659221413891989,2.3066472484941598,2.2488795958386829,2.1925764288198053,2.1376970764230929,2.0842026961870199,2.0320560661327818,1.981221414367397,1.9316642789238685,1.8833513918870131,1.8362505830414324,1.7903306992284933,1.7455615363595327,1.7019137816408383,1.6593589640526769,1.617869411514085]
[null,"Depreciation",null,null,null,null,1.0316984294083897,0.85308034699498214,0.70950772482846225,0.59398395961007389,0.50091279602862793,0.42581782961582015,0.36511824027835521,0.31594947092256376,0.27601983454060974,0.24349584473910579,0.21691051149462348,0.19508999962352455,0.17709497079789904,0.16217366776228614,0.14972438906735178,0.13926547394812483,0.13041129373109819,0.12285304735515966,0.11634339940855021,0.11068419163753096,0.10571661285501351,0.10131333530632047,9.7372224017970271E-2,9.3811304406280618E-2,9.0564736406450658E-2,8.7579593758074573E-2,8.4813287375017365E-2,8.2231503955384172E-2,7.9806556765511946E-2,7.7516066151637059E-2,7.5341903826693549E-2,7.3269348173350124E-2,7.128640835834768E-2,6.9383283495684553E-2,6.7551929849710285E-2,6.5785714471668755E-2,6.4079137984984866E-2,6.2427612691829344E-2,6.0827284939176843E-2,5.9274892895039587E-2,5.7767652655476641E-2,5.6303167018877665E-2,5.4879352396712336E-2,5.349438023607319E-2,5.2146630054237669E-2,5.0834651765385125E-2,4.9557135443528466E-2,4.8312887036855302E-2,4.7100808845580835E-2,4.5919883812939259E-2,4.4769162868960419E-2,4.3647754718694518E-2,4.2554817588161334E-2,4.148955253859201E-2,4.0451198037366146E-2]
[null,"CAV",null,null,null,{"$f":"F48+F43+F38+F33","v":10.712735407971447},9.681036978563057,8.8279566315680746,8.1184489067396122,7.5244649471295384,7.02355215110091,6.5977343214850901,6.2326160812067339,5.916666610284171,5.6406467757435603,5.3971509310044548,5.1802404195098308,4.9851504198863061,4.8080554490884069,4.6458817813261213,4.4961573922587696,4.3568919183106436,4.2264806245795459,4.103627577224386,3.9872841778158361,3.8765999861783058,3.7708833733232923,3.6695700380169716,3.5721978139990016,3.4783865095927209,3.3878217731862703,3.3002421794281958,3.2154288920531786,3.1331973880977944,3.0533908313322824,2.9758747651806452,2.9005328613539514,2.8272635131806019,2.7559771048222541,2.6865938213265688,2.6190418914768587,2.5532561770051898,2.4891770390202055,2.4267494263283762,2.3659221413891989,2.3066472484941598,2.2488795958386829,2.1925764288198053,2.1376970764230929,2.0842026961870199,2.0320560661327818,1.981221414367397,1.9316642789238685,1.8833513918870131,1.8362505830414324,1.7903306992284933,1.7455615363595327,1.7019137816408383,1.6593589640526769,1.617869411514085,1.577418213476719]
[]
[]
[null,{"$f":"'[3]PTRM input'!E463","v":"Group 2"},{"$f":"'[3]PTRM input'!F463","v":2018},{"$f":"'[3]PTRM input'!G463","v":"Tax Depn Rate"}]
[null,null,{"$f":"'[3]PTRM input'!F464","v":"Opening Bal"},{"$f":"'[3]PTRM input'!G464","v":"Declining Balance"}]
[null,{"$f":"'[3]PTRM input'!E465","v":"Mains and services"},{"$f":"'[3]PTRM input'!F465","v":0.82486345507849168},{"$f":"'[3]PTRM input'!G465","v":0.2}]
[null,{"$f":"'[3]PTRM input'!E466","v":"Meters"},{"$f":"'[3]PTRM input'!F466","v":0},{"$f":"'[3]PTRM input'!G466","v":1}]
[null,{"$f":"'[3]PTRM input'!E467","v":"Land & buildings"},{"$f":"'[3]PTRM input'!F467","v":4.874999999999996E-2},{"$f":"'[3]PTRM input'!G467","v":2.5000000000000001E-2}]
[null,{"$f":"'[3]PTRM input'!E468","v":"Other assets"},{"$f":"'[3]PTRM input'!F468","v":9.5993678865942539E-3},{"$f":"'[3]PTRM input'!G468","v":0.3}]
[null,{"$f":"'[3]PTRM input'!E469","v":"Repairs"},{"$f":"'[3]PTRM input'!F469","v":0},{"$f":"'[3]PTRM input'!G469","v":1}]
[null,null,{"$f":"'[3]PTRM input'!F470","v":0.88321282296508585},{"$f":"'[3]PTRM input'!G470","v":0}]
[]
[null,"Tax Depreciation Schedule",null,null,null,{"$f":"F$4","v":"2017"},{"$f":"G$4","v":2018},"2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066","2067","2068","2069","2070","2071","2072"]
[null,{"$f":"B58","v":"Mains and services"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F69","v":0.82486345507849168},{"$f":"G69","v":0.65989076406279334},0.5279126112502347,0.42233008900018776,0.33786407120015022,0.27029125696012019,0.21623300556809616,0.17298640445447694,0.13838912356358155,0.11071129885086524,8.8569039080692191E-2,7.0855231264553759E-2,5.6684185011643004E-2,4.5347348009314406E-2,3.6277878407451523E-2,2.9022302725961218E-2,2.3217842180768975E-2,1.8574273744615181E-2,1.4859418995692144E-2,1.1887535196553715E-2,9.5100281572429723E-3,7.6080225257943775E-3,6.0864180206355017E-3,4.8691344165084013E-3,3.8953075332067212E-3,3.1162460265653771E-3,2.4929968212523018E-3,1.9943974570018415E-3,1.5955179656014732E-3,1.2764143724811785E-3,1.0211314979849428E-3,8.1690519838795422E-4,6.5352415871036337E-4,5.2281932696829066E-4,4.1825546157463255E-4,3.3460436925970605E-4,2.6768349540776484E-4,2.1414679632621186E-4,1.7131743706096949E-4,1.370539496487756E-4,1.0964315971902047E-4,8.7714527775216374E-5,7.0171622220173093E-5,5.6137297776138472E-5,4.4909838220910779E-5,3.5927870576728623E-5,2.8742296461382899E-5,2.2993837169106317E-5,1.8395069735285054E-5,1.4716055788228044E-5,1.1772844630582435E-5,9.4182757044659478E-6,7.5346205635727586E-6,6.0276964508582065E-6,4.8221571606865649E-6]
[null,"Depreciation",null,null,null,null,{"$f":"G67*$D58","v":0.16497269101569834},{"$f":"H67*$D58","v":0.13197815281255867},0.10558252225004694,8.4466017800037554E-2,6.7572814240030046E-2,5.405825139202404E-2,4.3246601113619235E-2,3.4597280890895386E-2,2.767782471271631E-2,2.2142259770173048E-2,1.771380781613844E-2,1.4171046252910753E-2,1.1336837002328602E-2,9.0694696018628809E-3,7.2555756814903054E-3,5.8044605451922438E-3,4.6435684361537952E-3,3.7148547489230365E-3,2.9718837991384289E-3,2.3775070393107431E-3,1.9020056314485946E-3,1.5216045051588756E-3,1.2172836041271003E-3,9.7382688330168029E-4,7.7906150664134428E-4,6.2324920531307544E-4,4.9859936425046038E-4,3.988794914003683E-4,3.1910359312029468E-4,2.5528287449623569E-4,2.0422629959698855E-4,1.6338103967759084E-4,1.3070483174207269E-4,1.0456386539365814E-4,8.3651092314926512E-5,6.6920873851941209E-5,5.3536699081552972E-5,4.2829359265242372E-5,3.4263487412193899E-5,2.7410789929755122E-5,2.1928631943804097E-5,1.7542905555043277E-5,1.403432444403462E-5,1.1227459555227695E-5,8.9819676441821558E-6,7.1855741153457246E-6,5.7484592922765802E-6,4.5987674338212635E-6,3.679013947057011E-6,2.9432111576456091E-6,2.354568926116487E-6,1.8836551408931896E-6,1.5069241127145518E-6,1.2055392901716414E-6,9.6443143213731306E-7]
[null,"CAV",null,null,null,{"$f":"C58","v":0.82486345507849168},{"$f":"G67-G68","v":0.65989076406279334},{"$f":"H67-H68","v":0.5279126112502347},0.42233008900018776,0.33786407120015022,0.27029125696012019,0.21623300556809616,0.17298640445447694,0.13838912356358155,0.11071129885086524,8.8569039080692191E-2,7.0855231264553759E-2,5.6684185011643004E-2,4.5347348009314406E-2,3.6277878407451523E-2,2.9022302725961218E-2,2.3217842180768975E-2,1.8574273744615181E-2,1.4859418995692144E-2,1.1887535196553715E-2,9.5100281572429723E-3,7.6080225257943775E-3,6.0864180206355017E-3,4.8691344165084013E-3,3.8953075332067212E-3,3.1162460265653771E-3,2.4929968212523018E-3,1.9943974570018415E-3,1.5955179656014732E-3,1.2764143724811785E-3,1.0211314979849428E-3,8.1690519838795422E-4,6.5352415871036337E-4,5.2281932696829066E-4,4.1825546157463255E-4,3.3460436925970605E-4,2.6768349540776484E-4,2.1414679632621186E-4,1.7131743706096949E-4,1.370539496487756E-4,1.0964315971902047E-4,8.7714527775216374E-5,7.0171622220173093E-5,5.6137297776138472E-5,4.4909838220910779E-5,3.5927870576728623E-5,2.8742296461382899E-5,2.2993837169106317E-5,1.8395069735285054E-5,1.4716055788228044E-5,1.1772844630582435E-5,9.4182757044659478E-6,7.5346205635727586E-6,6.0276964508582065E-6,4.8221571606865649E-6,3.8577257285492522E-6]
[]
[null,{"$f":"B59","v":"Meters"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F74","v":0},{"$f":"G74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G72*$D59","v":0},{"$f":"H72*$D59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C59","v":0},{"$f":"G72-G73","v":0},{"$f":"H72-H73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B60","v":"Land & buildings"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F79","v":4.874999999999996E-2},{"$f":"G79","v":4.7531249999999962E-2},4.6342968749999963E-2,4.5184394531249963E-2,4.4054784667968715E-2,4.2953415051269497E-2,4.187957967498776E-2,4.0832590183113068E-2,3.9811775428535243E-2,3.8816481042821864E-2,3.7846069016751319E-2,3.6899917291332539E-2,3.5977419359049224E-2,3.5077983875072993E-2,3.4201034278196166E-2,3.3346008421241261E-2,3.2512358210710232E-2,3.1699549255442473E-2,3.0907060524056413E-2,3.0134384010955001E-2,2.9381024410681127E-2,2.8646498800414099E-2,2.7930336330403746E-2,2.7232077922143653E-2,2.6551275974090061E-2,2.588749407473781E-2,2.5240306722869366E-2,2.4609299054797633E-2,2.3994066578427693E-2,2.3394214913966999E-2,2.2809359541117825E-2,2.2239125552589879E-2,2.1683147413775132E-2,2.1141068728430752E-2,2.0612542010219982E-2,2.0097228459964481E-2,1.959479774846537E-2,1.9104927804753737E-2,1.8627304609634892E-2,1.8161621994394021E-2,1.770758144453417E-2,1.7264891908420815E-2,1.6833269610710296E-2,1.6412437870442539E-2,1.6002126923681477E-2,1.5602073750589441E-2,1.5212021906824705E-2,1.4831721359154088E-2,1.4460928325175235E-2,1.4099405117045855E-2,1.3746919989119708E-2,1.3403246989391715E-2,1.3068165814656921E-2,1.2741461669290499E-2,1.2422925127558236E-2]
[null,"Depreciation",null,null,null,null,{"$f":"G77*$D60","v":1.2187499999999991E-3},{"$f":"H77*$D60","v":1.1882812499999992E-3},1.1585742187499991E-3,1.1296098632812492E-3,1.101369616699218E-3,1.0738353762817375E-3,1.0469894918746941E-3,1.0208147545778268E-3,9.9529438571338102E-4,9.7041202607054669E-4,9.4615172541878299E-4,9.2249793228331347E-4,8.994354839762307E-4,8.769495968768249E-4,8.5502585695490421E-4,8.3365021053103153E-4,8.1280895526775589E-4,7.924887313860619E-4,7.7267651310141035E-4,7.5335960027387509E-4,7.3452561026702819E-4,7.1616247001035247E-4,6.982584082600937E-4,6.8080194805359134E-4,6.6378189935225153E-4,6.4718735186844532E-4,6.3100766807173416E-4,6.1523247636994084E-4,5.998516644606924E-4,5.8485537284917505E-4,5.7023398852794566E-4,5.5597813881474696E-4,5.4207868534437834E-4,5.2852671821076883E-4,5.1531355025549958E-4,5.0243071149911201E-4,4.8986994371163432E-4,4.7762319511884344E-4,4.6568261524087233E-4,4.5404054985985053E-4,4.4268953611335425E-4,4.316222977105204E-4,4.2083174026775745E-4,4.1031094676106353E-4,4.0005317309203695E-4,3.9005184376473601E-4,3.8030054767061765E-4,3.7079303397885219E-4,3.615232081293809E-4,3.5248512792614638E-4,3.4367299972799272E-4,3.3508117473479292E-4,3.2670414536642304E-4,3.1853654173226247E-4,3.1057312818895595E-4]
[null,"CAV",null,null,null,{"$f":"C60","v":4.874999999999996E-2},{"$f":"G77-G78","v":4.7531249999999962E-2},{"$f":"H77-H78","v":4.6342968749999963E-2},4.5184394531249963E-2,4.4054784667968715E-2,4.2953415051269497E-2,4.187957967498776E-2,4.0832590183113068E-2,3.9811775428535243E-2,3.8816481042821864E-2,3.7846069016751319E-2,3.6899917291332539E-2,3.5977419359049224E-2,3.5077983875072993E-2,3.4201034278196166E-2,3.3346008421241261E-2,3.2512358210710232E-2,3.1699549255442473E-2,3.0907060524056413E-2,3.0134384010955001E-2,2.9381024410681127E-2,2.8646498800414099E-2,2.7930336330403746E-2,2.7232077922143653E-2,2.6551275974090061E-2,2.588749407473781E-2,2.5240306722869366E-2,2.4609299054797633E-2,2.3994066578427693E-2,2.3394214913966999E-2,2.2809359541117825E-2,2.2239125552589879E-2,2.1683147413775132E-2,2.1141068728430752E-2,2.0612542010219982E-2,2.0097228459964481E-2,1.959479774846537E-2,1.9104927804753737E-2,1.8627304609634892E-2,1.8161621994394021E-2,1.770758144453417E-2,1.7264891908420815E-2,1.6833269610710296E-2,1.6412437870442539E-2,1.6002126923681477E-2,1.5602073750589441E-2,1.5212021906824705E-2,1.4831721359154088E-2,1.4460928325175235E-2,1.4099405117045855E-2,1.3746919989119708E-2,1.3403246989391715E-2,1.3068165814656921E-2,1.2741461669290499E-2,1.2422925127558236E-2,1.211235199936928E-2]
[]
[null,{"$f":"B61","v":"Other assets"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F84","v":9.5993678865942539E-3},{"$f":"G84","v":6.7195575206159784E-3},4.7036902644311852E-3,3.2925831851018297E-3,2.3048082295712806E-3,1.6133657606998966E-3,1.1293560324899276E-3,7.9054922274294928E-4,5.5338445592006448E-4,3.8736911914404515E-4,2.7115838340083161E-4,1.8981086838058212E-4,1.3286760786640749E-4,9.300732550648525E-5,6.510512785453968E-5,4.5573589498177776E-5,3.1901512648724447E-5,2.2331058854107114E-5,1.5631741197874981E-5,1.0942218838512488E-5,7.6595531869587419E-6,5.3616872308711195E-6,3.7531810616097838E-6,2.6272267431268484E-6,1.839058720188794E-6,1.2873411041321557E-6,9.0113877289250906E-7,6.307971410247563E-7,4.4155799871732942E-7,3.090905991021306E-7,2.1636341937149142E-7,1.5145439356004399E-7,1.060180754920308E-7,7.4212652844421557E-8,5.1948856991095091E-8,3.6364199893766562E-8,2.5454939925636595E-8,1.7818457947945618E-8,1.2472920563561933E-8,8.7310443944933543E-9,6.1117310761453477E-9,4.2782117533017435E-9,2.9947482273112205E-9,2.0963237591178543E-9,1.467426631382498E-9,1.0271986419677486E-9,7.190390493774241E-10,5.0332733456419687E-10,3.5232913419493782E-10,2.4663039393645646E-10,1.7264127575551953E-10,1.2084889302886367E-10,8.459422512020456E-11,5.9215957584143189E-11,4.1451170308900234E-11]
[null,"Depreciation",null,null,null,null,{"$f":"G82*$D61","v":2.8798103659782759E-3},{"$f":"H82*$D61","v":2.0158672561847936E-3},1.4111070793293556E-3,9.8777495553054886E-4,6.9144246887138411E-4,4.8400972820996898E-4,3.3880680974697827E-4,2.3716476682288478E-4,1.6601533677601933E-4,1.1621073574321353E-4,8.1347515020249476E-5,5.6943260514174632E-5,3.9860282359922249E-5,2.7902197651945573E-5,1.9531538356361904E-5,1.3672076849453332E-5,9.5704537946173345E-6,6.6993176562321345E-6,4.6895223593624937E-6,3.2826656515537465E-6,2.2978659560876224E-6,1.6085061692613359E-6,1.1259543184829352E-6,7.8816802293805455E-7,5.5171761605663813E-7,3.8620233123964673E-7,2.7034163186775271E-7,1.8923914230742688E-7,1.3246739961519882E-7,9.272717973063918E-8,6.4909025811447426E-8,4.5436318068013198E-8,3.1805422647609239E-8,2.2263795853326466E-8,1.5584657097328526E-8,1.0909259968129969E-8,7.6364819776909781E-9,5.3455373843836855E-9,3.7418761690685793E-9,2.6193133183480062E-9,1.8335193228436041E-9,1.2834635259905231E-9,8.9842446819336614E-10,6.288971277353563E-10,4.4022798941474938E-10,3.0815959259032455E-10,2.1571171481322723E-10,1.5099820036925905E-10,1.0569874025848134E-10,7.3989118180936934E-11,5.1792382726655855E-11,3.6254667908659102E-11,2.5378267536061367E-11,1.7764787275242956E-11,1.2435351092670069E-11]
[null,"CAV",null,null,null,{"$f":"C61","v":9.5993678865942539E-3},{"$f":"G82-G83","v":6.7195575206159784E-3},{"$f":"H82-H83","v":4.7036902644311852E-3},3.2925831851018297E-3,2.3048082295712806E-3,1.6133657606998966E-3,1.1293560324899276E-3,7.9054922274294928E-4,5.5338445592006448E-4,3.8736911914404515E-4,2.7115838340083161E-4,1.8981086838058212E-4,1.3286760786640749E-4,9.300732550648525E-5,6.510512785453968E-5,4.5573589498177776E-5,3.1901512648724447E-5,2.2331058854107114E-5,1.5631741197874981E-5,1.0942218838512488E-5,7.6595531869587419E-6,5.3616872308711195E-6,3.7531810616097838E-6,2.6272267431268484E-6,1.839058720188794E-6,1.2873411041321557E-6,9.0113877289250906E-7,6.307971410247563E-7,4.4155799871732942E-7,3.090905991021306E-7,2.1636341937149142E-7,1.5145439356004399E-7,1.060180754920308E-7,7.4212652844421557E-8,5.1948856991095091E-8,3.6364199893766562E-8,2.5454939925636595E-8,1.7818457947945618E-8,1.2472920563561933E-8,8.7310443944933543E-9,6.1117310761453477E-9,4.2782117533017435E-9,2.9947482273112205E-9,2.0963237591178543E-9,1.467426631382498E-9,1.0271986419677486E-9,7.190390493774241E-10,5.0332733456419687E-10,3.5232913419493782E-10,2.4663039393645646E-10,1.7264127575551953E-10,1.2084889302886367E-10,8.459422512020456E-11,5.9215957584143189E-11,4.1451170308900234E-11,2.9015819216230166E-11]
[]
[null,{"$f":"B62","v":"Repairs"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F89","v":0},{"$f":"G89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G87*$D62","v":0},{"$f":"H87*$D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C62","v":0},{"$f":"G87-G88","v":0},{"$f":"H87-H88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Group 2"]
[null,"OAV ($M)",null,null,null,null,{"$f":"G87+G82+G77+G72+G67","v":0.88321282296508585},0.7141415715834093,0.57895927026466587,0.47080706671653955,0.38422366409769021,0.31485803777208959,0.25924194127557387,0.21460954386033296,0.17875428344803684,0.14991514901283115,0.12668626648084436,0.10794495942426688,9.279447197855864E-2,8.0518339209893874E-2,7.0544017813502224E-2,6.2413884736700662E-2,5.5762101904127934E-2,5.029615405891176E-2,4.5782111260946431E-2,4.2032861426347226E-2,3.8898712121111054E-2,3.6259883013439347E-2,3.4020507532100855E-2,3.2103839565395184E-2,3.0448422566016972E-2,2.9005027442407322E-2,2.7734204682894562E-2,2.6604327308940499E-2,2.5590026102027881E-2,2.4670938377047279E-2,2.383070740252214E-2,2.3056182205371395E-2,2.2336777590560988E-2,2.1663962268051888E-2,2.1030849420651605E-2,2.0431869193424081E-2,1.9862506698813061E-2,1.9319092419537897E-2,1.8798634519616424E-2,1.829868467508719E-2,1.7817230715984265E-2,1.7352610714407784E-2,1.6903444227678695E-2,1.6468577264542438E-2,1.6047038229329021E-2,1.5638002648364811E-2,1.5240764922325137E-2,1.4854715699650528E-2,1.4479323747239654E-2,1.4114121419464476E-2,1.3758693006391567E-2,1.3412665385945073E-2,1.307570051981472E-2,1.2747489424957313E-2,1.2427747326170094E-2]
[null,"Depreciation",null,null,null,null,0.16907125138167661,0.13518230131874348,0.1081522035481263,8.6583402618849351E-2,6.9365626325600643E-2,5.5616096496515749E-2,4.4632397415240908E-2,3.58552604122961E-2,2.8839134435205711E-2,2.3228882531986808E-2,1.8741307056577471E-2,1.5150487445708242E-2,1.2276132768664754E-2,9.9743213963916517E-3,8.1301330768015715E-3,6.6517828325727288E-3,5.4659478452161684E-3,4.5140427979653303E-3,3.7492498345992019E-3,3.134149305236172E-3,2.6388291076717106E-3,2.2393754813384895E-3,1.9166679667056768E-3,1.6554169993782098E-3,1.4433951236096526E-3,1.2708227595127604E-3,1.1298773739540622E-3,1.0143012069126166E-3,9.1908772498060232E-4,8.4023097452514133E-4,7.7452519715074568E-4,7.194046148104058E-4,6.7281532250909864E-4,6.3311284740028028E-4,5.9898022722752341E-4,5.6936249461102132E-4,5.4341427927516494E-4,5.2045789992147024E-4,4.9994984452923525E-4,4.8145395910292399E-4,4.6462000157648119E-4,4.4916648672908968E-4,4.3486696313626026E-4,4.2153903521341895E-4,4.0903558096420852E-4,3.9723772603967428E-4,3.8604922267460907E-4,3.7539195241087384E-4,3.6520232777517817E-4,3.5542841307291016E-4,3.4602762044649193E-4,3.36964866130354E-4,3.282110948574051E-4,3.1974209878722138E-4,3.1153757205644434E-4]
[null,"CAV",null,null,null,{"$f":"F89+F84+F79+F74+F69","v":0.88321282296508585},0.7141415715834093,0.57895927026466587,0.47080706671653955,0.38422366409769021,0.31485803777208959,0.25924194127557387,0.21460954386033296,0.17875428344803684,0.14991514901283115,0.12668626648084436,0.10794495942426688,9.279447197855864E-2,8.0518339209893874E-2,7.0544017813502224E-2,6.2413884736700662E-2,5.5762101904127934E-2,5.029615405891176E-2,4.5782111260946431E-2,4.2032861426347226E-2,3.8898712121111054E-2,3.6259883013439347E-2,3.4020507532100855E-2,3.2103839565395184E-2,3.0448422566016972E-2,2.9005027442407322E-2,2.7734204682894562E-2,2.6604327308940499E-2,2.5590026102027881E-2,2.4670938377047279E-2,2.383070740252214E-2,2.3056182205371395E-2,2.2336777590560988E-2,2.1663962268051888E-2,2.1030849420651605E-2,2.0431869193424081E-2,1.9862506698813061E-2,1.9319092419537897E-2,1.8798634519616424E-2,1.829868467508719E-2,1.7817230715984265E-2,1.7352610714407784E-2,1.6903444227678695E-2,1.6468577264542438E-2,1.6047038229329021E-2,1.5638002648364811E-2,1.5240764922325137E-2,1.4854715699650528E-2,1.4479323747239654E-2,1.4114121419464476E-2,1.3758693006391567E-2,1.3412665385945073E-2,1.307570051981472E-2,1.2747489424957313E-2,1.2427747326170094E-2,1.2116209754113649E-2]
[]
[]
[null,{"$f":"'[3]PTRM input'!E473","v":"Group 3"},{"$f":"'[3]PTRM input'!F473","v":2018},{"$f":"'[3]PTRM input'!G473","v":"Tax Depn Rate"}]
[null,{"$f":"'[3]PTRM input'!E474","v":"Post Ralph 10 May 2006 onwards"},{"$f":"'[3]PTRM input'!F474","v":"Opening Bal"},{"$f":"'[3]PTRM input'!G474","v":"Declining Balance"}]
[null,{"$f":"'[3]PTRM input'!E475","v":"Mains and services"},{"$f":"'[3]PTRM input'!F475","v":25.158701895327198},{"$f":"'[3]PTRM input'!G475","v":0.03}]
[null,{"$f":"'[3]PTRM input'!E476","v":"Meters"},{"$f":"'[3]PTRM input'!F476","v":3.5906748490591596E-3},{"$f":"'[3]PTRM input'!G476","v":0.375}]
[null,{"$f":"'[3]PTRM input'!E477","v":"Land & buildings"},{"$f":"'[3]PTRM input'!F477","v":0},{"$f":"'[3]PTRM input'!G477","v":2.5000000000000001E-2}]
[null,{"$f":"'[3]PTRM input'!E478","v":"Other assets"},{"$f":"'[3]PTRM input'!F478","v":1.4525653500466342},{"$f":"'[3]PTRM input'!G478","v":0.15}]
[null,{"$f":"'[3]PTRM input'!E479","v":"Repairs"},{"$f":"'[3]PTRM input'!F479","v":0},{"$f":"'[3]PTRM input'!G479","v":1}]
[null,null,{"$f":"'[3]PTRM input'!F480","v":26.614857920222889},{"$f":"'[3]PTRM input'!G480","v":0}]
[]
[null,"Tax Depreciation Schedule",null,null,null,{"$f":"F$4","v":"2017"},{"$f":"G$4","v":2018},"2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066","2067","2068","2069","2070","2071","2072"]
[null,{"$f":"B99","v":"Mains and services"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F110","v":25.158701895327198},{"$f":"G110","v":24.403940838467381},23.67182261331336,22.961667934913958,22.272817896866538,21.604633359960541,20.956494359161724,20.327799528386873,19.717965542535268,19.12642657625921,18.552633778971433,17.996054765602292,17.456173122634222,16.932487928955197,16.424513291086541,15.931777892353944,15.453824555583326,14.990209818915826,14.540503524348351,14.1042884186179,13.681159766059363,13.270724973077582,12.872603223885255,12.486425127168697,12.111832373353636,11.748477402153027,11.396023080088437,11.054142387685784,10.722518116055211,10.400842572573554,10.088817295396348,9.7861527765344576,9.4925681932384247,9.2077911474412719,8.9315574130180337,8.6636106906274932,8.4037023699086681,8.1515912988114074,7.9070435598470654,7.6698322530516538,7.4397372854601045,7.2165451668963012,7.0000488118894122,6.7900473475327301,6.5863459271067484,6.3887555492935455,6.1970928828147391,6.011180096330297,5.8308446934403886,5.6559193526371772,5.4862417720580616,5.3216545188963202,5.1620048833294305,5.0071447368295479,4.8569303947246611]
[null,"Depreciation",null,null,null,null,{"$f":"G108*$D99","v":0.75476105685981587},{"$f":"H108*$D99","v":0.73211822515402136},0.71015467839940072,0.68885003804741873,0.66818453690599611,0.64813900079881626,0.62869483077485167,0.6098339858516062,0.59153896627605806,0.57379279728777621,0.55657901336914295,0.53988164296806873,0.52368519367902666,0.50797463786865593,0.4927353987325962,0.4779533367706183,0.46361473666749975,0.44970629456747474,0.43621510573045053,0.42312865255853699,0.41043479298178087,0.39812174919232746,0.38617809671655762,0.37459275381506091,0.36335497120060906,0.35245432206459076,0.34188069240265306,0.33162427163057351,0.32167554348165633,0.31202527717720663,0.30266451886189044,0.29358458329603371,0.28477704579715274,0.27623373442323812,0.26794672239054101,0.2599083207188248,0.25211107109726005,0.2445477389643422,0.23721130679541194,0.2300949675915496,0.22319211856380314,0.21649635500688902,0.21000146435668235,0.20370142042598188,0.19759037781320243,0.19166266647880636,0.18591278648444218,0.1803354028899089,0.17492534080321165,0.16967758057911531,0.16458725316174183,0.1596496355668896,0.15486014649988292,0.15021434210488643,0.14570791184173984]
[null,"CAV",null,null,null,{"$f":"C99","v":25.158701895327198},{"$f":"G108-G109","v":24.403940838467381},{"$f":"H108-H109","v":23.67182261331336},22.961667934913958,22.272817896866538,21.604633359960541,20.956494359161724,20.327799528386873,19.717965542535268,19.12642657625921,18.552633778971433,17.996054765602292,17.456173122634222,16.932487928955197,16.424513291086541,15.931777892353944,15.453824555583326,14.990209818915826,14.540503524348351,14.1042884186179,13.681159766059363,13.270724973077582,12.872603223885255,12.486425127168697,12.111832373353636,11.748477402153027,11.396023080088437,11.054142387685784,10.722518116055211,10.400842572573554,10.088817295396348,9.7861527765344576,9.4925681932384247,9.2077911474412719,8.9315574130180337,8.6636106906274932,8.4037023699086681,8.1515912988114074,7.9070435598470654,7.6698322530516538,7.4397372854601045,7.2165451668963012,7.0000488118894122,6.7900473475327301,6.5863459271067484,6.3887555492935455,6.1970928828147391,6.011180096330297,5.8308446934403886,5.6559193526371772,5.4862417720580616,5.3216545188963202,5.1620048833294305,5.0071447368295479,4.8569303947246611,4.7112224828829214]
[]
[null,{"$f":"B100","v":"Meters"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F115","v":3.5906748490591596E-3},{"$f":"G115","v":2.2441717806619748E-3},1.4026073629137344E-3,8.7662960182108393E-4,5.4789350113817743E-4,3.4243343821136092E-4,2.1402089888210058E-4,1.3376306180131286E-4,8.3601913625820534E-5,5.2251196016137836E-5,3.2656997510086149E-5,2.0410623443803841E-5,1.2756639652377401E-5,7.9728997827358757E-6,4.9830623642099228E-6,3.1144139776312017E-6,1.9465087360195011E-6,1.2165679600121881E-6,7.6035497500761758E-7,4.7522185937976098E-7,2.9701366211235064E-7,1.8563353882021914E-7,1.1602096176263696E-7,7.2513101101648101E-8,4.5320688188530065E-8,2.8325430117831291E-8,1.7703393823644557E-8,1.1064621139777849E-8,6.9153882123611553E-9,4.3221176327257218E-9,2.7013235204535761E-9,1.6883272002834852E-9,1.0552045001771782E-9,6.5950281261073634E-10,4.121892578817102E-10,2.5761828617606885E-10,1.6101142886004302E-10,1.0063214303752688E-10,6.2895089398454296E-11,3.9309430874033937E-11,2.4568394296271211E-11,1.5355246435169508E-11,9.597029021980942E-12,5.998143138738089E-12,3.748839461711306E-12,2.3430246635695665E-12,1.464390414730979E-12,9.1524400920686185E-13,5.720275057542887E-13,3.5751719109643042E-13,2.2344824443526902E-13,1.3965515277204315E-13,8.7284470482526966E-14,5.4552794051579355E-14,3.4095496282237094E-14]
[null,"Depreciation",null,null,null,null,{"$f":"G113*$D100","v":1.3465030683971848E-3},{"$f":"H113*$D100","v":8.4156441774824056E-4},{"$f":"I113*$D100","v":5.2597776109265045E-4},3.287361006829065E-4,2.0546006292681654E-4,1.2841253932926035E-4,8.0257837080787716E-5,5.0161148175492326E-5,3.1350717609682699E-5,1.9594198506051687E-5,1.2246374066282306E-5,7.6539837914264405E-6,4.7837398696415251E-6,2.9898374185259534E-6,1.868648386578721E-6,1.1679052416117006E-6,7.2994077600731296E-7,4.5621298500457055E-7,2.8513311562785659E-7,1.7820819726741037E-7,1.1138012329213149E-7,6.9612577057582177E-8,4.350786066098886E-8,2.7192412913118036E-8,1.6995258070698773E-8,1.0622036294186734E-8,6.6387726838667085E-9,4.1492329274166932E-9,2.5932705796354332E-9,1.6207941122721457E-9,1.0129963201700909E-9,6.3312270010630699E-10,3.9570168756644184E-10,2.4731355472902614E-10,1.5457097170564132E-10,9.6606857316025818E-11,6.0379285822516138E-11,3.7737053639072583E-11,2.3585658524420359E-11,1.4741036577762725E-11,9.2131478611017034E-12,5.7582174131885659E-12,3.5988858832428531E-12,2.2493036770267834E-12,1.4058147981417398E-12,8.7863424883858742E-13,5.4914640552411719E-13,3.4321650345257319E-13,2.1451031465785826E-13,1.3406894666116139E-13,8.3793091663225877E-14,5.2370682289516179E-14,3.2731676430947611E-14,2.0457297769342258E-14,1.278581110583891E-14]
[null,"CAV",null,null,null,{"$f":"C100","v":3.5906748490591596E-3},{"$f":"G113-G114","v":2.2441717806619748E-3},{"$f":"H113-H114","v":1.4026073629137344E-3},8.7662960182108393E-4,5.4789350113817743E-4,3.4243343821136092E-4,2.1402089888210058E-4,1.3376306180131286E-4,8.3601913625820534E-5,5.2251196016137836E-5,3.2656997510086149E-5,2.0410623443803841E-5,1.2756639652377401E-5,7.9728997827358757E-6,4.9830623642099228E-6,3.1144139776312017E-6,1.9465087360195011E-6,1.2165679600121881E-6,7.6035497500761758E-7,4.7522185937976098E-7,2.9701366211235064E-7,1.8563353882021914E-7,1.1602096176263696E-7,7.2513101101648101E-8,4.5320688188530065E-8,2.8325430117831291E-8,1.7703393823644557E-8,1.1064621139777849E-8,6.9153882123611553E-9,4.3221176327257218E-9,2.7013235204535761E-9,1.6883272002834852E-9,1.0552045001771782E-9,6.5950281261073634E-10,4.121892578817102E-10,2.5761828617606885E-10,1.6101142886004302E-10,1.0063214303752688E-10,6.2895089398454296E-11,3.9309430874033937E-11,2.4568394296271211E-11,1.5355246435169508E-11,9.597029021980942E-12,5.998143138738089E-12,3.748839461711306E-12,2.3430246635695665E-12,1.464390414730979E-12,9.1524400920686185E-13,5.720275057542887E-13,3.5751719109643042E-13,2.2344824443526902E-13,1.3965515277204315E-13,8.7284470482526966E-14,5.4552794051579355E-14,3.4095496282237094E-14,2.1309685176398184E-14]
[]
[null,{"$f":"B101","v":"Land & buildings"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F120","v":0},{"$f":"G120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G118*$D101","v":0},{"$f":"H118*$D101","v":0},{"$f":"I118*$D101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C101","v":0},{"$f":"G118-G119","v":0},{"$f":"H118-H119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B102","v":"Other assets"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F125","v":1.4525653500466342},{"$f":"G125","v":1.2346805475396392},1.0494784654086933,0.89205669559738932,0.75824819125778098,0.64451096256911389,0.54783431818374684,0.46565917045618482,0.3958102948877571,0.33643875065459355,0.2859729380564045,0.24307699734794383,0.20661544774575225,0.1756231305838894,0.14927966099630599,0.1268877118468601,0.10785455506983108,9.1676371809356422E-2,7.7924916037952957E-2,6.6236178632260015E-2,5.6300751837421011E-2,4.7855639061807856E-2,4.0677293202536678E-2,3.4575699222156177E-2,2.9389344338832751E-2,2.4980942688007837E-2,2.1233801284806661E-2,1.804873109208566E-2,1.534142142827281E-2,1.3040208214031889E-2,1.1084176981927105E-2,9.4215504346380399E-3,8.0083178694423333E-3,6.8070701890259834E-3,5.7860096606720864E-3,4.9181082115712735E-3,4.1803919798355828E-3,3.5533331828602453E-3,3.0203332054312085E-3,2.5672832246165273E-3,2.1821907409240483E-3,1.8548621297854412E-3,1.576632810317625E-3,1.3401378887699811E-3,1.139117205454484E-3,9.6824962463631144E-4,8.2301218094086475E-4,6.9956035379973506E-4,5.9462630072977486E-4,5.0543235562030859E-4,4.2961750227726229E-4,3.6517487693567296E-4,3.1039864539532202E-4,2.6383884858602373E-4,2.2426302129812016E-4]
[null,"Depreciation",null,null,null,null,{"$f":"G123*$D102","v":0.21788480250699513},{"$f":"H123*$D102","v":0.18520208213094588},{"$f":"I123*$D102","v":0.15742176981130399},0.13380850433960839,0.11373722868866715,9.6676644385367078E-2,8.2175147727562028E-2,6.9848875568427726E-2,5.9371544233163563E-2,5.0465812598189032E-2,4.2895940708460673E-2,3.646154960219157E-2,3.0992317161862834E-2,2.634346958758341E-2,2.2391949149445898E-2,1.9033156777029013E-2,1.6178183260474661E-2,1.3751455771403463E-2,1.1688737405692944E-2,9.9354267948390026E-3,8.4451127756131512E-3,7.1783458592711777E-3,6.1015939803805014E-3,5.1863548833234263E-3,4.4084016508249124E-3,3.7471414032011754E-3,3.1850701927209992E-3,2.7073096638128491E-3,2.3012132142409213E-3,1.9560312321047833E-3,1.6626265472890658E-3,1.4132325651957059E-3,1.2012476804163499E-3,1.0210605283538974E-3,8.6790144910081299E-4,7.3771623173569099E-4,6.2705879697533739E-4,5.3299997742903673E-4,4.5304998081468128E-4,3.850924836924791E-4,3.2732861113860722E-4,2.7822931946781614E-4,2.3649492154764374E-4,2.0102068331549717E-4,1.7086758081817259E-4,1.4523744369544672E-4,1.2345182714112971E-4,1.0493405306996026E-4,8.9193945109466231E-5,7.581485334304628E-5,6.4442625341589347E-5,5.4776231540350944E-5,4.6559796809298304E-5,3.957582728790356E-5,3.3639453194718021E-5]
[null,"CAV",null,null,null,{"$f":"C102","v":1.4525653500466342},{"$f":"G123-G124","v":1.2346805475396392},{"$f":"H123-H124","v":1.0494784654086933},0.89205669559738932,0.75824819125778098,0.64451096256911389,0.54783431818374684,0.46565917045618482,0.3958102948877571,0.33643875065459355,0.2859729380564045,0.24307699734794383,0.20661544774575225,0.1756231305838894,0.14927966099630599,0.1268877118468601,0.10785455506983108,9.1676371809356422E-2,7.7924916037952957E-2,6.6236178632260015E-2,5.6300751837421011E-2,4.7855639061807856E-2,4.0677293202536678E-2,3.4575699222156177E-2,2.9389344338832751E-2,2.4980942688007837E-2,2.1233801284806661E-2,1.804873109208566E-2,1.534142142827281E-2,1.3040208214031889E-2,1.1084176981927105E-2,9.4215504346380399E-3,8.0083178694423333E-3,6.8070701890259834E-3,5.7860096606720864E-3,4.9181082115712735E-3,4.1803919798355828E-3,3.5533331828602453E-3,3.0203332054312085E-3,2.5672832246165273E-3,2.1821907409240483E-3,1.8548621297854412E-3,1.576632810317625E-3,1.3401378887699811E-3,1.139117205454484E-3,9.6824962463631144E-4,8.2301218094086475E-4,6.9956035379973506E-4,5.9462630072977486E-4,5.0543235562030859E-4,4.2961750227726229E-4,3.6517487693567296E-4,3.1039864539532202E-4,2.6383884858602373E-4,2.2426302129812016E-4,1.9062356810340214E-4]
[]
[null,{"$f":"B103","v":"Repairs"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F130","v":0},{"$f":"G130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G128*$D103","v":0},{"$f":"H128*$D103","v":0},{"$f":"I128*$D103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C103","v":0},{"$f":"G128-G129","v":0},{"$f":"H128-H129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Group 3"]
[null,"OAV ($M)",null,null,null,null,{"$f":"G128+G123+G118+G113+G108","v":26.614857920222892},25.640865557787684,24.722703686084966,23.854601260113167,23.031613981625458,22.249486755967865,21.504542698244354,20.793592461904858,20.11385943933665,19.46291757810982,18.838639374025348,18.239152173573679,17.662801327019626,17.108119032438868,16.573797935145212,16.058668718614783,15.561681057161893,15.081887407293141,14.618429200741279,14.170525072472019,13.737460814910445,13.318580797772929,12.913280633108753,12.521000898903955,12.141221763013156,11.773458373166465,11.417256899076637,11.072191129842491,10.737859544398871,10.413882785109703,10.099901475079598,9.7955743286574233,9.5005765121630716,9.214598218289801,8.9373434230908959,8.6685287990966824,8.4078827620495158,8.155144632094899,7.9100638931153915,7.6723995363155799,7.4419194762255971,7.2184000290414421,7.0016254447093269,6.7913874854274985,6.5874850443159518,6.3897237989205244,6.197915894997144,6.0118796566850117,5.8314393197416905,5.6564247849931553,5.4866713895605628,5.3220196937733952,5.1623152819749132,5.0074085756781885,4.8571546577459932]
[null,"Depreciation",null,null,null,null,0.97399236243520815,0.91816187170271546,0.86810242597179732,0.82298727848771003,0.78212722565759007,0.74494405772351258,0.7109502363394945,0.67973302256820944,0.65094186122683129,0.62427820408447132,0.59948720045166992,0.57635084655405178,0.55468229458075913,0.53432109729365784,0.51512921653042865,0.49698766145288892,0.47979364986875039,0.46345820655186321,0.44790412826925907,0.43306425756157324,0.41888001713751732,0.40530016466417568,0.39227973420479878,0.37977913589079726,0.36776338984669205,0.35620147408982822,0.34506576923414672,0.33433158544361929,0.32397675928916786,0.31398131003010554,0.30432714642217584,0.29499781649435214,0.28597829387327078,0.27725479519890556,0.2688146239942128,0.26064603704716738,0.2527381299546147,0.2450807389795083,0.23766435679981229,0.23048006008998312,0.2235194471841549,0.21677458433211505,0.21023795928182887,0.20390244111154668,0.19776124539542642,0.19180790392338046,0.18603623831213245,0.18044033694332207,0.17501453474853562,0.16975339543259241,0.16465169578716721,0.15970441179848233,0.15490670629672496,0.15025391793219481,0.14574155129494734]
[null,"CAV",null,null,null,{"$f":"F130+F125+F120+F115+F110","v":26.614857920222892},25.640865557787684,24.722703686084966,23.854601260113167,23.031613981625458,22.249486755967865,21.504542698244354,20.793592461904858,20.11385943933665,19.46291757810982,18.838639374025348,18.239152173573679,17.662801327019626,17.108119032438868,16.573797935145212,16.058668718614783,15.561681057161893,15.081887407293141,14.618429200741279,14.170525072472019,13.737460814910445,13.318580797772929,12.913280633108753,12.521000898903955,12.141221763013156,11.773458373166465,11.417256899076637,11.072191129842491,10.737859544398871,10.413882785109703,10.099901475079598,9.7955743286574233,9.5005765121630716,9.214598218289801,8.9373434230908959,8.6685287990966824,8.4078827620495158,8.155144632094899,7.9100638931153915,7.6723995363155799,7.4419194762255971,7.2184000290414421,7.0016254447093269,6.7913874854274985,6.5874850443159518,6.3897237989205244,6.197915894997144,6.0118796566850117,5.8314393197416905,5.6564247849931553,5.4866713895605628,5.3220196937733952,5.1623152819749132,5.0074085756781885,4.8571546577459932,4.7114131064510465]
[]
[]
[null,{"$f":"'[3]PTRM input'!E483","v":"Group 4"},{"$f":"'[3]PTRM input'!F483","v":2018},{"$f":"'[3]PTRM input'!G483","v":"Tax Depn Rate"}]
[null,{"$f":"'[3]PTRM input'!E484","v":"Post Ralph 10 May 2006 onwards"},{"$f":"'[3]PTRM input'!F484","v":"Opening Bal"},{"$f":"'[3]PTRM input'!G484","v":"Declining Balance"}]
[null,{"$f":"'[3]PTRM input'!E485","v":"Mains and services"},{"$f":"'[3]PTRM input'!F485","v":42.119543559646203},{"$f":"'[3]PTRM input'!G485","v":7.4999999999999997E-2}]
[null,{"$f":"'[3]PTRM input'!E486","v":"Meters"},{"$f":"'[3]PTRM input'!F486","v":2.111572804204552E-2},{"$f":"'[3]PTRM input'!G486","v":0.375}]
[null,{"$f":"'[3]PTRM input'!E487","v":"Land & buildings"},{"$f":"'[3]PTRM input'!F487","v":0},{"$f":"'[3]PTRM input'!G487","v":2.5000000000000001E-2}]
[null,{"$f":"'[3]PTRM input'!E488","v":"Other assets"},{"$f":"'[3]PTRM input'!F488","v":1.6779554609094276},{"$f":"'[3]PTRM input'!G488","v":0.15}]
[null,{"$f":"'[3]PTRM input'!E489","v":"Repairs"},{"$f":"'[3]PTRM input'!F489","v":0},{"$f":"'[3]PTRM input'!G489","v":1}]
[null,null,{"$f":"'[3]PTRM input'!F490","v":43.818614748597682}]
[]
[null,"Tax Depreciation Schedule",null,null,null,{"$f":"F$4","v":"2017"},{"$f":"G$4","v":2018},"2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066","2067","2068","2069","2070","2071","2072"]
[null,{"$f":"B140","v":"Mains and services"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F151","v":42.119543559646203},{"$f":"G151","v":38.960577792672737},36.03853445822228,33.335644373855608,30.835471045816437,28.522810717380203,26.383599913576688,24.404829920058436,22.574467676054052,20.881382600349998,19.315278905323748,17.866632987424467,16.52663551336763,15.287137849865058,14.140602511125179,13.08005732279079,12.099053023581481,11.191624046812871,10.352252243301905,9.575833325054262,8.857645825675192,8.1933223887495519,7.5788232095933354,7.0104114688738353,6.4846306087082972,5.9982833130551754,5.5484120645760369,5.1322811597328339,4.7473600727528718,4.3913080672964062,4.0619599622491762,3.7573129650804882,3.4755144926994515,3.2148509057469927,2.9737370878159681,2.7507068062297706,2.5444037957625376,2.3535735110803473,2.1770554977493211,2.0137763354181222,1.8627431102617631,1.7230373769921308,1.5938095737177209,1.4742738556888919,1.363703316512225,1.2614255677738082,1.1668186501907727,1.0793072514264648,0.99835920756947993,0.92348226700176894,0.85422109697663628,0.7901545147033886,0.7308929261006345,0.67607595664308695,0.6253702598948554]
[null,"Depreciation",null,null,null,null,{"$f":"G149*$D140","v":3.158965766973465},{"$f":"H149*$D140","v":2.9220433344504553},{"$f":"I149*$D140","v":2.702890084366671},2.5001733280391707,2.3126603284362326,2.1392108038035151,1.9787699935182514,1.8303622440043825,1.6930850757040539,1.5661036950262497,1.448645917899281,1.339997474056835,1.2394976635025723,1.1465353387398793,1.0605451883343884,0.98100429920930921,0.90742897676861101,0.8393718035109653,0.77641891824764286,0.71818749937906967,0.66432343692563933,0.61449917915621632,0.56841174071950018,0.5257808601655376,0.48634729565312229,0.44987124847913812,0.41613090484320275,0.38492108697996252,0.35605200545646537,0.32934810504723044,0.30464699716868821,0.28179847238103661,0.26066358695245884,0.24111381793102443,0.22303028158619762,0.20630301046723279,0.19083028468219032,0.17651801333102604,0.16327916233119907,0.15103322515635917,0.13970573326963223,0.1292278032744098,0.11953571802882906,0.11057053917666688,0.10227774873841687,9.4606917583035618E-2,8.7511398764307954E-2,8.0948043856984855E-2,7.4876940567710992E-2,6.9261170025132671E-2,6.4066582273247713E-2,5.9261588602754142E-2,5.4816969457547583E-2,5.070569674823152E-2,4.6902769492114152E-2]
[null,"CAV",null,null,null,{"$f":"C140","v":42.119543559646203},{"$f":"G149-G150","v":38.960577792672737},{"$f":"H149-H150","v":36.03853445822228},33.335644373855608,30.835471045816437,28.522810717380203,26.383599913576688,24.404829920058436,22.574467676054052,20.881382600349998,19.315278905323748,17.866632987424467,16.52663551336763,15.287137849865058,14.140602511125179,13.08005732279079,12.099053023581481,11.191624046812871,10.352252243301905,9.575833325054262,8.857645825675192,8.1933223887495519,7.5788232095933354,7.0104114688738353,6.4846306087082972,5.9982833130551754,5.5484120645760369,5.1322811597328339,4.7473600727528718,4.3913080672964062,4.0619599622491762,3.7573129650804882,3.4755144926994515,3.2148509057469927,2.9737370878159681,2.7507068062297706,2.5444037957625376,2.3535735110803473,2.1770554977493211,2.0137763354181222,1.8627431102617631,1.7230373769921308,1.5938095737177209,1.4742738556888919,1.363703316512225,1.2614255677738082,1.1668186501907727,1.0793072514264648,0.99835920756947993,0.92348226700176894,0.85422109697663628,0.7901545147033886,0.7308929261006345,0.67607595664308695,0.6253702598948554,0.57846749040274126]
[]
[null,{"$f":"B141","v":"Meters"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F156","v":2.111572804204552E-2},{"$f":"G156","v":1.319733002627845E-2},8.2483312664240315E-3,5.1552070415150199E-3,3.2220044009468873E-3,2.0137527505918046E-3,1.2585954691198779E-3,7.8662216819992367E-4,4.9163885512495226E-4,3.0727428445309515E-4,1.9204642778318447E-4,1.200290173644903E-4,7.5018135852806427E-5,4.6886334908004017E-5,2.9303959317502511E-5,1.8314974573439068E-5,1.1446859108399417E-5,7.1542869427496357E-6,4.4714293392185225E-6,2.7946433370115767E-6,1.7466520856322354E-6,1.0916575535201472E-6,6.8228597095009202E-7,4.2642873184380754E-7,2.665179574023797E-7,1.6657372337648732E-7,1.0410857711030457E-7,6.506786069394035E-8,4.0667412933712716E-8,2.5417133083570449E-8,1.588570817723153E-8,9.9285676107697065E-9,6.2053547567310662E-9,3.8783467229569161E-9,2.4239667018480725E-9,1.5149791886550453E-9,9.4686199290940323E-10,5.9178874556837707E-10,3.6986796598023567E-10,2.311674787376473E-10,1.4447967421102955E-10,9.0299796381893468E-11,5.6437372738683418E-11,3.5273357961677134E-11,2.204584872604821E-11,1.3778655453780132E-11,8.6116596586125818E-12,5.3822872866328636E-12,3.3639295541455396E-12,2.1024559713409621E-12,1.3140349820881012E-12,8.2127186380506327E-13,5.1329491487816459E-13,3.2080932179885287E-13,2.0050582612428303E-13]
[null,"Depreciation",null,null,null,null,{"$f":"G154*$D141","v":7.91839801576707E-3},{"$f":"H154*$D141","v":4.9489987598544186E-3},{"$f":"I154*$D141","v":3.0931242249090116E-3},1.9332026405681326E-3,1.2082516503550828E-3,7.5515728147192672E-4,4.719733009199542E-4,2.949833130749714E-4,1.8436457067185711E-4,1.1522785666991068E-4,7.2017410418694173E-5,4.5010881511683863E-5,2.813180094480241E-5,1.7582375590501506E-5,1.0988984744063442E-5,6.8681154650396505E-6,4.2925721656497818E-6,2.6828576035311132E-6,1.6767860022069458E-6,1.0479912513793413E-6,6.5499453211208823E-7,4.0937158257005517E-7,2.5585723910628448E-7,1.5991077444142784E-7,9.9944234025892381E-8,6.2465146266182748E-8,3.9040716416364214E-8,2.4400447760227631E-8,1.5250279850142267E-8,9.5314249063389192E-9,5.9571405664618233E-9,3.7232128540386399E-9,2.32700803377415E-9,1.4543800211088437E-9,9.0898751319302723E-10,5.6811719574564202E-10,3.5507324734102621E-10,2.219207795881414E-10,1.3870048724258837E-10,8.6687804526617738E-11,5.4179877829136081E-11,3.3862423643210051E-11,2.1164014777006281E-11,1.3227509235628925E-11,8.267193272268078E-12,5.1669957951675496E-12,3.2293723719797182E-12,2.0183577324873241E-12,1.2614735828045774E-12,7.884209892528608E-13,4.9276311828303796E-13,3.0797694892689873E-13,1.9248559307931172E-13,1.2030349567456984E-13,7.5189684796606143E-14]
[null,"CAV",null,null,null,{"$f":"C141","v":2.111572804204552E-2},{"$f":"G154-G155","v":1.319733002627845E-2},{"$f":"H154-H155","v":8.2483312664240315E-3},5.1552070415150199E-3,3.2220044009468873E-3,2.0137527505918046E-3,1.2585954691198779E-3,7.8662216819992367E-4,4.9163885512495226E-4,3.0727428445309515E-4,1.9204642778318447E-4,1.200290173644903E-4,7.5018135852806427E-5,4.6886334908004017E-5,2.9303959317502511E-5,1.8314974573439068E-5,1.1446859108399417E-5,7.1542869427496357E-6,4.4714293392185225E-6,2.7946433370115767E-6,1.7466520856322354E-6,1.0916575535201472E-6,6.8228597095009202E-7,4.2642873184380754E-7,2.665179574023797E-7,1.6657372337648732E-7,1.0410857711030457E-7,6.506786069394035E-8,4.0667412933712716E-8,2.5417133083570449E-8,1.588570817723153E-8,9.9285676107697065E-9,6.2053547567310662E-9,3.8783467229569161E-9,2.4239667018480725E-9,1.5149791886550453E-9,9.4686199290940323E-10,5.9178874556837707E-10,3.6986796598023567E-10,2.311674787376473E-10,1.4447967421102955E-10,9.0299796381893468E-11,5.6437372738683418E-11,3.5273357961677134E-11,2.204584872604821E-11,1.3778655453780132E-11,8.6116596586125818E-12,5.3822872866328636E-12,3.3639295541455396E-12,2.1024559713409621E-12,1.3140349820881012E-12,8.2127186380506327E-13,5.1329491487816459E-13,3.2080932179885287E-13,2.0050582612428303E-13,1.2531614132767689E-13]
[]
[null,{"$f":"B142","v":"Land & buildings"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F161","v":0},{"$f":"G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G159*$D142","v":0},{"$f":"H159*$D142","v":0},{"$f":"I159*$D142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C142","v":0},{"$f":"G159-G160","v":0},{"$f":"H159-H160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B143","v":"Other assets"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F166","v":1.6779554609094276},{"$f":"G166","v":1.4262621417730135},1.2123228205070615,1.0304743974310022,0.87590323781635193,0.74451775214389915,0.63284008932231428,0.53791407592396712,0.45722696453537204,0.38864291985506622,0.33034648187680626,0.28079450959528535,0.23867533315599254,0.20287403318259367,0.17244292820520463,0.14657648897442394,0.12459001562826034,0.1059015132840213,9.0016286291418099E-2,7.651384334770539E-2,6.5036766845549585E-2,5.5281251818717146E-2,4.6989064045909579E-2,3.9940704439023145E-2,3.3949598773169672E-2,2.8857158957194221E-2,2.4528585113615088E-2,2.0849297346572825E-2,1.77219027445869E-2,1.5063617332898866E-2,1.2804074732964035E-2,1.0883463523019429E-2,9.2509439945665153E-3,7.8633023953815374E-3,6.6838070360743067E-3,5.6812359806631607E-3,4.8290505835636866E-3,4.1046929960291334E-3,3.4889890466247636E-3,2.9656406896310492E-3,2.5207945861863918E-3,2.1426753982584329E-3,1.8212740885196681E-3,1.5480829752417178E-3,1.3158705289554602E-3,1.1184899496121412E-3,9.5071645717031993E-4,8.0810898859477189E-4,6.8689264030555612E-4,5.8385874425972268E-4,4.9627993262076433E-4,4.2183794272764968E-4,3.5856225131850224E-4,3.0477791362072692E-4,2.5906122657761788E-4]
[null,"Depreciation",null,null,null,null,{"$f":"G164*$D143","v":0.25169331913641413},{"$f":"H164*$D143","v":0.21393932126595203},{"$f":"I164*$D143","v":0.18184842307605922},0.15457115961465032,0.13138548567245278,0.11167766282158487,9.4926013398347137E-2,8.0687111388595065E-2,6.8584044680305808E-2,5.8296437978259931E-2,4.9551972281520938E-2,4.2119176439292798E-2,3.5801299973398877E-2,3.0431104977389049E-2,2.5866439230780695E-2,2.198647334616359E-2,1.868850234423905E-2,1.5885226992603193E-2,1.3502442943712714E-2,1.1477076502155808E-2,9.7555150268324366E-3,8.2921877728075709E-3,7.0483596068864366E-3,5.9911056658534714E-3,5.0924398159754502E-3,4.3285738435791333E-3,3.6792877670422629E-3,3.1273946019859237E-3,2.658285411688035E-3,2.2595425999348299E-3,1.9206112099446051E-3,1.6325195284529143E-3,1.3876415991849772E-3,1.1794953593072305E-3,1.002571055411146E-3,8.5218539709947406E-4,7.2435758753455293E-4,6.1570394940437E-4,5.2334835699371451E-4,4.4484610344465734E-4,3.7811918792795873E-4,3.2140130973876493E-4,2.7319111327795022E-4,2.3221244628625766E-4,1.9738057934331902E-4,1.6777349244182117E-4,1.4260746857554799E-4,1.2121634828921577E-4,1.0303389604583341E-4,8.7578811638958402E-5,7.444198989311465E-5,6.3275691409147444E-5,5.3784337697775334E-5,4.5716687043109037E-5,3.8859183986642682E-5]
[null,"CAV",null,null,null,{"$f":"C143","v":1.6779554609094276},{"$f":"G164-G165","v":1.4262621417730135},{"$f":"H164-H165","v":1.2123228205070615},1.0304743974310022,0.87590323781635193,0.74451775214389915,0.63284008932231428,0.53791407592396712,0.45722696453537204,0.38864291985506622,0.33034648187680626,0.28079450959528535,0.23867533315599254,0.20287403318259367,0.17244292820520463,0.14657648897442394,0.12459001562826034,0.1059015132840213,9.0016286291418099E-2,7.651384334770539E-2,6.5036766845549585E-2,5.5281251818717146E-2,4.6989064045909579E-2,3.9940704439023145E-2,3.3949598773169672E-2,2.8857158957194221E-2,2.4528585113615088E-2,2.0849297346572825E-2,1.77219027445869E-2,1.5063617332898866E-2,1.2804074732964035E-2,1.0883463523019429E-2,9.2509439945665153E-3,7.8633023953815374E-3,6.6838070360743067E-3,5.6812359806631607E-3,4.8290505835636866E-3,4.1046929960291334E-3,3.4889890466247636E-3,2.9656406896310492E-3,2.5207945861863918E-3,2.1426753982584329E-3,1.8212740885196681E-3,1.5480829752417178E-3,1.3158705289554602E-3,1.1184899496121412E-3,9.5071645717031993E-4,8.0810898859477189E-4,6.8689264030555612E-4,5.8385874425972268E-4,4.9627993262076433E-4,4.2183794272764968E-4,3.5856225131850224E-4,3.0477791362072692E-4,2.5906122657761788E-4,2.202020425909752E-4]
[]
[null,{"$f":"B144","v":"Repairs"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F171","v":0},{"$f":"G171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G169*$D144","v":0},{"$f":"H169*$D144","v":0},{"$f":"I169*$D144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C144","v":0},{"$f":"G169-G170","v":0},{"$f":"H169-H170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Group 4"]
[null,"OAV ($M)",null,null,null,null,{"$f":"G169+G164+G159+G154+G149","v":43.818614748597675},40.400037264472026,37.259105609995764,34.371273978328126,31.714596288033736,29.269342222274695,27.017698598368124,24.943530618150604,23.032186279444549,21.270332794489516,19.645817433628338,18.147547526037116,16.765385864659475,15.490058769382559,14.3130747432897,13.226652126739786,12.223654486068851,11.297532714383834,10.442273001022663,9.6523499630453049,8.922684339172827,8.2486047322258234,7.6258129559252161,7.0503525997415899,6.5185804739994246,6.0271406385860926,5.5729407537982292,5.1531305221472676,4.7650820161648717,4.4063717100464386,4.0747640528678488,3.7681964385320752,3.4847654428993726,3.2227142120207208,2.9804208972760091,2.7563880437254129,2.5492328472929633,2.357678204668165,2.1805444871658137,2.0167419763389205,1.8652639049924291,1.7251800524806891,1.5956308478626779,1.4758219386994069,1.3650191870632262,1.2625440577371989,1.1677693666565547,1.0801153604204419,0.99904610021314944,0.92406612574813107,0.85471737691057104,0.79057635264693749,0.73125148835246634,0.67638073455702852,0.6256293211216335]
[null,"Depreciation",null,null,null,null,3.4185774841256462,3.1409316544762618,2.8878316316676393,2.6566776902943889,2.4452540657590403,2.2516436239065718,2.0741679802175184,1.9113443387060525,1.7618534849550316,1.6245153608611795,1.4982699075912207,1.3821616613776395,1.275327095276916,1.1769840260928588,1.0864226165499131,1.0029976406709378,0.92612177168501575,0.85525971336117201,0.78992303797735774,0.72966562387247691,0.67407960694700386,0.62279177630060645,0.57546035618362568,0.53177212574216548,0.49143983541333175,0.45419988478786349,0.41981023165096143,0.38804850598239621,0.35871030611843324,0.3316076571785902,0.3065676143357734,0.28343099563270235,0.26205123087865184,0.24229331474471169,0.22403285355059627,0.20715519643244945,0.19155464262479813,0.17713371750235118,0.16380251082689329,0.15147807134649163,0.14008385251174008,0.129549204618011,0.11980890916327103,0.11080275163618065,0.10247512932602738,9.477469108064443E-2,8.7654006236112872E-2,8.1069260207292423E-2,7.4979974465018293E-2,6.9348748837560051E-2,6.4141024263633592E-2,5.9324864294471265E-2,5.4870753795437842E-2,5.0751413435394931E-2,4.6941628676175982E-2]
[null,"CAV",null,null,null,{"$f":"F171+F166+F161+F156+F151","v":43.818614748597675},40.400037264472026,37.259105609995764,34.371273978328126,31.714596288033736,29.269342222274695,27.017698598368124,24.943530618150604,23.032186279444549,21.270332794489516,19.645817433628338,18.147547526037116,16.765385864659475,15.490058769382559,14.3130747432897,13.226652126739786,12.223654486068851,11.297532714383834,10.442273001022663,9.6523499630453049,8.922684339172827,8.2486047322258234,7.6258129559252161,7.0503525997415899,6.5185804739994246,6.0271406385860926,5.5729407537982292,5.1531305221472676,4.7650820161648717,4.4063717100464386,4.0747640528678488,3.7681964385320752,3.4847654428993726,3.2227142120207208,2.9804208972760091,2.7563880437254129,2.5492328472929633,2.357678204668165,2.1805444871658137,2.0167419763389205,1.8652639049924291,1.7251800524806891,1.5956308478626779,1.4758219386994069,1.3650191870632262,1.2625440577371989,1.1677693666565547,1.0801153604204419,0.99904610021314944,0.92406612574813107,0.85471737691057104,0.79057635264693749,0.73125148835246634,0.67638073455702852,0.6256293211216335,0.57868769244545759]
[]
[]
[null,{"$f":"'[3]PTRM input'!E493","v":"Group 5"},{"$f":"'[3]PTRM input'!F493","v":2018},{"$f":"'[3]PTRM input'!G493","v":"Tax Depn Rate"}]
[null,{"$f":"'[3]PTRM input'!E494","v":"Post Ralph 10 May 2006 onwards"},{"$f":"'[3]PTRM input'!F494","v":"Opening Bal"},{"$f":"'[3]PTRM input'!G494","v":"Declining Balance"}]
[null,{"$f":"'[3]PTRM input'!E495","v":"Mains and services"},{"$f":"'[3]PTRM input'!F495","v":32.228945413096632},{"$f":"'[3]PTRM input'!G495","v":0.1}]
[null,{"$f":"'[3]PTRM input'!E496","v":"Meters"},{"$f":"'[3]PTRM input'!F496","v":1.9820975858829734E-2},{"$f":"'[3]PTRM input'!G496","v":0.375}]
[null,{"$f":"'[3]PTRM input'!E497","v":"Land & buildings"},{"$f":"'[3]PTRM input'!F497","v":0},{"$f":"'[3]PTRM input'!G497","v":2.5000000000000001E-2}]
[null,{"$f":"'[3]PTRM input'!E498","v":"Other assets"},{"$f":"'[3]PTRM input'!F498","v":0.13577427822182631},{"$f":"'[3]PTRM input'!G498","v":0.2}]
[null,{"$f":"'[3]PTRM input'!E499","v":"Repairs"},{"$f":"'[3]PTRM input'!F499","v":0},{"$f":"'[3]PTRM input'!G499","v":1}]
[null,null,{"$f":"'[3]PTRM input'!F500","v":32.384540667177284}]
[]
[null,"Tax Depreciation Schedule",null,null,null,{"$f":"F$4","v":"2017"},{"$f":"G$4","v":2018},"2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066","2067","2068","2069","2070","2071","2072"]
[null,{"$f":"B181","v":"Mains and services"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F192","v":32.228945413096632},{"$f":"G192","v":29.006050871786968},26.105445784608271,23.494901206147443,21.1454110855327,19.030869976979432,17.127782979281488,15.415004681353338,13.873504213218004,12.486153791896204,11.237538412706582,10.113784571435925,9.1024061142923323,8.1921655028630997,7.3729489525767899,6.635654057319111,5.9720886515871996,5.3748797864284796,4.8373918077856315,4.3536526270070688,3.9182873643063618,3.5264586278757255,3.1738127650881527,2.8564314885793376,2.5707883397214037,2.3137095057492632,2.0823385551743367,1.8741046996569031,1.6866942296912129,1.5180248067220916,1.3662223260498825,1.2296000934448943,1.1066400841004049,0.99597607569036439,0.89637846812132793,0.80674062130919511,0.72606655917827556,0.65345990326044801,0.58811391293440318,0.52930252164096281,0.47637226947686651,0.42873504252917982,0.38586153827626185,0.34727538444863565,0.31254784600377206,0.28129306140339483,0.25316375526305535,0.22784737973674982,0.20506264176307484,0.18455637758676735,0.16610073982809062,0.14949066584528156,0.1345415992607534,0.12108743933467805,0.10897869540121025]
[null,"Depreciation",null,null,null,null,{"$f":"G190*$D181","v":3.2228945413096635},{"$f":"H190*$D181","v":2.9006050871786968},{"$f":"I190*$D181","v":2.6105445784608272},2.3494901206147443,2.1145411085532699,1.9030869976979432,1.712778297928149,1.5415004681353339,1.3873504213218004,1.2486153791896204,1.1237538412706582,1.0113784571435926,0.91024061142923329,0.81921655028631002,0.73729489525767899,0.66356540573191114,0.59720886515871996,0.53748797864284803,0.48373918077856315,0.43536526270070691,0.3918287364306362,0.35264586278757259,0.31738127650881531,0.28564314885793379,0.25707883397214037,0.23137095057492632,0.20823385551743367,0.18741046996569033,0.1686694229691213,0.15180248067220917,0.13662223260498826,0.12296000934448943,0.1106640084100405,9.9597607569036448E-2,8.9637846812132799E-2,8.0674062130919516E-2,7.2606655917827556E-2,6.5345990326044809E-2,5.8811391293440318E-2,5.2930252164096282E-2,4.7637226947686656E-2,4.2873504252917985E-2,3.8586153827626188E-2,3.4727538444863565E-2,3.1254784600377207E-2,2.8129306140339483E-2,2.5316375526305536E-2,2.2784737973674984E-2,2.0506264176307486E-2,1.8455637758676736E-2,1.6610073982809063E-2,1.4949066584528157E-2,1.3454159926075342E-2,1.2108743933467806E-2,1.0897869540121025E-2]
[null,"CAV",null,null,null,{"$f":"C181","v":32.228945413096632},{"$f":"G190-G191","v":29.006050871786968},{"$f":"H190-H191","v":26.105445784608271},23.494901206147443,21.1454110855327,19.030869976979432,17.127782979281488,15.415004681353338,13.873504213218004,12.486153791896204,11.237538412706582,10.113784571435925,9.1024061142923323,8.1921655028630997,7.3729489525767899,6.635654057319111,5.9720886515871996,5.3748797864284796,4.8373918077856315,4.3536526270070688,3.9182873643063618,3.5264586278757255,3.1738127650881527,2.8564314885793376,2.5707883397214037,2.3137095057492632,2.0823385551743367,1.8741046996569031,1.6866942296912129,1.5180248067220916,1.3662223260498825,1.2296000934448943,1.1066400841004049,0.99597607569036439,0.89637846812132793,0.80674062130919511,0.72606655917827556,0.65345990326044801,0.58811391293440318,0.52930252164096281,0.47637226947686651,0.42873504252917982,0.38586153827626185,0.34727538444863565,0.31254784600377206,0.28129306140339483,0.25316375526305535,0.22784737973674982,0.20506264176307484,0.18455637758676735,0.16610073982809062,0.14949066584528156,0.1345415992607534,0.12108743933467805,0.10897869540121025,9.8080825861089224E-2]
[]
[null,{"$f":"B182","v":"Meters"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F197","v":1.9820975858829734E-2},{"$f":"G197","v":1.2388109911768584E-2},7.7425686948553651E-3,4.8391054342846029E-3,3.024440896427877E-3,1.890275560267423E-3,1.1814222251671394E-3,7.3838889072946217E-4,4.6149305670591383E-4,2.8843316044119613E-4,1.8027072527574759E-4,1.1266920329734225E-4,7.0418252060838906E-5,4.4011407538024319E-5,2.75071297112652E-5,1.7191956069540748E-5,1.0744972543462968E-5,6.7156078396643549E-6,4.197254899790222E-6,2.6232843123688886E-6,1.6395526952305553E-6,1.0247204345190971E-6,6.4045027157443569E-7,4.0028141973402228E-7,2.5017588733376395E-7,1.5635992958360248E-7,9.7724955989751546E-8,6.1078097493594719E-8,3.8173810933496701E-8,2.3858631833435438E-8,1.4911644895897147E-8,9.319778059935716E-9,5.8248612874598225E-9,3.6405383046623888E-9,2.2753364404139931E-9,1.4220852752587458E-9,8.8880329703671612E-10,5.555020606479476E-10,3.4718878790496725E-10,2.1699299244060454E-10,1.3562062027537785E-10,8.476288767211115E-11,5.2976804795069472E-11,3.3110502996918418E-11,2.0694064373074013E-11,1.2933790233171259E-11,8.0836188957320368E-12,5.052261809832523E-12,3.1576636311453269E-12,1.9735397694658293E-12,1.2334623559161432E-12,7.7091397244758949E-13,4.8182123277974348E-13,3.0113827048733968E-13,1.882114190545873E-13]
[null,"Depreciation",null,null,null,null,{"$f":"G195*$D182","v":7.4328659470611503E-3},{"$f":"H195*$D182","v":4.6455412169132187E-3},{"$f":"I195*$D182","v":2.9034632605707618E-3},1.8146645378567261E-3,1.134165336160454E-3,7.0885333510028363E-4,4.4303333443767727E-4,2.7689583402354834E-4,1.730598962647177E-4,1.0816243516544854E-4,6.7601521978405342E-5,4.2250951236503341E-5,2.640684452281459E-5,1.650427782675912E-5,1.031517364172445E-5,6.4469835260777805E-6,4.0293647037986126E-6,2.5183529398741329E-6,1.5739705874213333E-6,9.8373161713833321E-7,6.1483226071145828E-7,3.8427016294466137E-7,2.4016885184041341E-7,1.5010553240025836E-7,9.3815957750161482E-8,5.8634973593850931E-8,3.6646858496156826E-8,2.2904286560098018E-8,1.4315179100061263E-8,8.9469869375382898E-9,5.5918668359614301E-9,3.4949167724758935E-9,2.1843229827974336E-9,1.3652018642483957E-9,8.5325116515524737E-10,5.3328197822202963E-10,3.3330123638876852E-10,2.0831327274298035E-10,1.3019579546436271E-10,8.1372372165226702E-11,5.0857732603266694E-11,3.1786082877041678E-11,1.9866301798151054E-11,1.2416438623844407E-11,7.7602741399027541E-12,4.8501713374392221E-12,3.0313570858995138E-12,1.8945981786871961E-12,1.1841238616794976E-12,7.4007741354968597E-13,4.6254838346855369E-13,2.8909273966784606E-13,1.8068296229240381E-13,1.1292685143275238E-13,7.0579282145470233E-14]
[null,"CAV",null,null,null,{"$f":"C182","v":1.9820975858829734E-2},{"$f":"G195-G196","v":1.2388109911768584E-2},{"$f":"H195-H196","v":7.7425686948553651E-3},4.8391054342846029E-3,3.024440896427877E-3,1.890275560267423E-3,1.1814222251671394E-3,7.3838889072946217E-4,4.6149305670591383E-4,2.8843316044119613E-4,1.8027072527574759E-4,1.1266920329734225E-4,7.0418252060838906E-5,4.4011407538024319E-5,2.75071297112652E-5,1.7191956069540748E-5,1.0744972543462968E-5,6.7156078396643549E-6,4.197254899790222E-6,2.6232843123688886E-6,1.6395526952305553E-6,1.0247204345190971E-6,6.4045027157443569E-7,4.0028141973402228E-7,2.5017588733376395E-7,1.5635992958360248E-7,9.7724955989751546E-8,6.1078097493594719E-8,3.8173810933496701E-8,2.3858631833435438E-8,1.4911644895897147E-8,9.319778059935716E-9,5.8248612874598225E-9,3.6405383046623888E-9,2.2753364404139931E-9,1.4220852752587458E-9,8.8880329703671612E-10,5.555020606479476E-10,3.4718878790496725E-10,2.1699299244060454E-10,1.3562062027537785E-10,8.476288767211115E-11,5.2976804795069472E-11,3.3110502996918418E-11,2.0694064373074013E-11,1.2933790233171259E-11,8.0836188957320368E-12,5.052261809832523E-12,3.1576636311453269E-12,1.9735397694658293E-12,1.2334623559161432E-12,7.7091397244758949E-13,4.8182123277974348E-13,3.0113827048733968E-13,1.882114190545873E-13,1.1763213690911708E-13]
[]
[null,{"$f":"B183","v":"Land & buildings"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F202","v":0},{"$f":"G202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G200*$D183","v":0},{"$f":"H200*$D183","v":0},{"$f":"I200*$D183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C183","v":0},{"$f":"G200-G201","v":0},{"$f":"H200-H201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B184","v":"Other assets"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F207","v":0.13577427822182631},{"$f":"G207","v":0.10861942257746104},8.6895538061968841E-2,6.9516430449575076E-2,5.5613144359660062E-2,4.4490515487728047E-2,3.5592412390182439E-2,2.8473929912145951E-2,2.277914392971676E-2,1.8223315143773407E-2,1.4578652115018725E-2,1.166292169201498E-2,9.3303373536119845E-3,7.4642698828895878E-3,5.9714159063116706E-3,4.7771327250493364E-3,3.8217061800394692E-3,3.0573649440315755E-3,2.4458919552252604E-3,1.9567135641802083E-3,1.5653708513441666E-3,1.2522966810753332E-3,1.0018373448602666E-3,8.0146987588821327E-4,6.4117590071057059E-4,5.129407205684565E-4,4.1035257645476522E-4,3.2828206116381219E-4,2.6262564893104974E-4,2.1010051914483979E-4,1.6808041531587184E-4,1.3446433225269746E-4,1.0757146580215797E-4,8.6057172641726374E-5,6.8845738113381094E-5,5.5076590490704875E-5,4.4061272392563899E-5,3.5249017914051116E-5,2.8199214331240892E-5,2.2559371464992713E-5,1.8047497171994171E-5,1.4437997737595337E-5,1.1550398190076269E-5,9.2403185520610141E-6,7.3922548416488115E-6,5.9138038733190494E-6,4.7310430986552397E-6,3.7848344789241918E-6,3.0278675831393535E-6,2.4222940665114829E-6,1.9378352532091864E-6,1.5502682025673491E-6,1.2402145620538792E-6,9.9217164964310338E-7,7.9373731971448275E-7]
[null,"Depreciation",null,null,null,null,{"$f":"G205*$D184","v":2.7154855644365261E-2},{"$f":"H205*$D184","v":2.172388451549221E-2},{"$f":"I205*$D184","v":1.7379107612393769E-2},1.3903286089915015E-2,1.1122628871932013E-2,8.8981030975456097E-3,7.1184824780364878E-3,5.6947859824291909E-3,4.5558287859433525E-3,3.6446630287546816E-3,2.9157304230037449E-3,2.3325843384029961E-3,1.8660674707223969E-3,1.4928539765779176E-3,1.1942831812623341E-3,9.5542654500986731E-4,7.6434123600789387E-4,6.114729888063151E-4,4.8917839104505208E-4,3.9134271283604169E-4,3.1307417026883331E-4,2.5045933621506666E-4,2.0036746897205334E-4,1.6029397517764268E-4,1.2823518014211412E-4,1.025881441136913E-4,8.2070515290953047E-5,6.5656412232762435E-5,5.2525129786209953E-5,4.202010382896796E-5,3.3616083063174372E-5,2.6892866450539493E-5,2.1514293160431597E-5,1.7211434528345277E-5,1.3769147622676219E-5,1.1015318098140976E-5,8.8122544785127808E-6,7.0498035828102238E-6,5.639842866248179E-6,4.5118742929985429E-6,3.6094994343988345E-6,2.8875995475190676E-6,2.310079638015254E-6,1.8480637104122029E-6,1.4784509683297623E-6,1.1827607746638099E-6,9.4620861973104795E-7,7.5696689578483838E-7,6.0557351662787073E-7,4.844588133022966E-7,3.8756705064183732E-7,3.1005364051346986E-7,2.4804291241077585E-7,1.9843432992862069E-7,1.5874746394289656E-7]
[null,"CAV",null,null,null,{"$f":"C184","v":0.13577427822182631},{"$f":"G205-G206","v":0.10861942257746104},{"$f":"H205-H206","v":8.6895538061968841E-2},6.9516430449575076E-2,5.5613144359660062E-2,4.4490515487728047E-2,3.5592412390182439E-2,2.8473929912145951E-2,2.277914392971676E-2,1.8223315143773407E-2,1.4578652115018725E-2,1.166292169201498E-2,9.3303373536119845E-3,7.4642698828895878E-3,5.9714159063116706E-3,4.7771327250493364E-3,3.8217061800394692E-3,3.0573649440315755E-3,2.4458919552252604E-3,1.9567135641802083E-3,1.5653708513441666E-3,1.2522966810753332E-3,1.0018373448602666E-3,8.0146987588821327E-4,6.4117590071057059E-4,5.129407205684565E-4,4.1035257645476522E-4,3.2828206116381219E-4,2.6262564893104974E-4,2.1010051914483979E-4,1.6808041531587184E-4,1.3446433225269746E-4,1.0757146580215797E-4,8.6057172641726374E-5,6.8845738113381094E-5,5.5076590490704875E-5,4.4061272392563899E-5,3.5249017914051116E-5,2.8199214331240892E-5,2.2559371464992713E-5,1.8047497171994171E-5,1.4437997737595337E-5,1.1550398190076269E-5,9.2403185520610141E-6,7.3922548416488115E-6,5.9138038733190494E-6,4.7310430986552397E-6,3.7848344789241918E-6,3.0278675831393535E-6,2.4222940665114829E-6,1.9378352532091864E-6,1.5502682025673491E-6,1.2402145620538792E-6,9.9217164964310338E-7,7.9373731971448275E-7,6.3498985577158624E-7]
[]
[null,{"$f":"B185","v":"Repairs"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F212","v":0},{"$f":"G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G210*$D185","v":0},{"$f":"H210*$D185","v":0},{"$f":"I210*$D185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C185","v":0},{"$f":"G210-G211","v":0},{"$f":"H210-H211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Group 5"]
[null,"OAV ($M)",null,null,null,null,{"$f":"G210+G205+G200+G195+G190","v":32.384540667177291},29.127058404276198,26.200083891365097,23.569256742031303,21.204048670788787,19.077250768027426,17.164556813896837,15.444217000156213,13.896744850204426,12.504665540200419,11.252297335546878,10.125560162331237,9.1118068698980057,8.1996737841535268,7.3789478756128126,6.6404483820002298,5.9759211027397825,5.3779438669803508,4.8398418969957566,4.3556119638555613,3.9198543747104013,3.5277119492772355,3.1748152428832843,2.8572333587366456,2.5714297657980016,2.3142226028297612,2.0827490054757476,1.8744330427961644,1.6869568935139549,1.5182349310998682,1.3663904213768432,1.2297345670969251,1.1067476613910683,0.99606213650354447,0.89644731613477779,0.80679569932177109,0.72611062133947146,0.65349515283386417,0.58814211249592319,0.52932508122942079,0.47639031710965912,0.42874948061168028,0.38587308872742876,0.3472846248002982,0.31255523827930776,0.28129897522020192,0.25316848631423761,0.22785116457628099,0.20506566963381564,0.18455879988280741,0.16610267766457729,0.14949221611425503,0.13454283947579729,0.12108843150662883,0.10897948913871817]
[null,"Depreciation",null,null,null,null,3.2574822629010898,2.9269745129111024,2.6308271493337916,2.3652080712425159,2.1267979027613624,1.9126939541305892,1.7203398137406232,1.5474721499517867,1.3920793100040085,1.2523682046535405,1.1267371732156404,1.0137532924332322,0.91213308574447849,0.8207259085407147,0.73849949361258305,0.66452727926044708,0.59797723575943162,0.53810196998459425,0.48422993314019563,0.43575758914516011,0.39214242543316574,0.3528967063939506,0.31758188414663918,0.28580359293864382,0.25720716296824025,0.2314735973540136,0.20831596267958313,0.18747614928220965,0.1687219624140866,0.15184450972302507,0.13665585427991828,0.12298690570585674,0.11068552488752391,9.9614820368766663E-2,8.9651616813006638E-2,8.0685077982299638E-2,7.2615468505607308E-2,6.5353040337940899E-2,5.8817031266502361E-2,5.2934764119761654E-2,4.7640836497978789E-2,4.2876391884251588E-2,3.8588463927130508E-2,3.4729386520990418E-2,3.125626305910581E-2,2.813048890596432E-2,2.5317321737956623E-2,2.2785494942465366E-2,2.0506869751008239E-2,1.8456122218230116E-2,1.6610461550322253E-2,1.4949376638457763E-2,1.3454407969168435E-2,1.2108942367910661E-2,1.0898028287655548E-2]
[null,"CAV",null,null,null,{"$f":"F212+F207+F202+F197+F192","v":32.384540667177291},29.127058404276198,26.200083891365097,23.569256742031303,21.204048670788787,19.077250768027426,17.164556813896837,15.444217000156213,13.896744850204426,12.504665540200419,11.252297335546878,10.125560162331237,9.1118068698980057,8.1996737841535268,7.3789478756128126,6.6404483820002298,5.9759211027397825,5.3779438669803508,4.8398418969957566,4.3556119638555613,3.9198543747104013,3.5277119492772355,3.1748152428832843,2.8572333587366456,2.5714297657980016,2.3142226028297612,2.0827490054757476,1.8744330427961644,1.6869568935139549,1.5182349310998682,1.3663904213768432,1.2297345670969251,1.1067476613910683,0.99606213650354447,0.89644731613477779,0.80679569932177109,0.72611062133947146,0.65349515283386417,0.58814211249592319,0.52932508122942079,0.47639031710965912,0.42874948061168028,0.38587308872742876,0.3472846248002982,0.31255523827930776,0.28129897522020192,0.25316848631423761,0.22785116457628099,0.20506566963381564,0.18455879988280741,0.16610267766457729,0.14949221611425503,0.13454283947579729,0.12108843150662883,0.10897948913871817,9.8081460851062632E-2]
[]
[]
[null,{"$f":"'[3]PTRM input'!E503","v":"Group 6"},{"$f":"'[3]PTRM input'!F503","v":2018},{"$f":"'[3]PTRM input'!G503","v":"Tax Depn Rate"}]
[null,{"$f":"'[3]PTRM input'!E504","v":"Post Ralph 10 May 2006 onwards"},{"$f":"'[3]PTRM input'!F504","v":"Opening Bal"},{"$f":"'[3]PTRM input'!G504","v":"Declining Balance"}]
[null,{"$f":"'[3]PTRM input'!E505","v":"Mains and services"},{"$f":"'[3]PTRM input'!F505","v":79.094405302958052},{"$f":"'[3]PTRM input'!G505","v":0.1}]
[null,{"$f":"'[3]PTRM input'!E506","v":"Meters domestic"},{"$f":"'[3]PTRM input'!F506","v":0.49228830603272322},{"$f":"'[3]PTRM input'!G506","v":0.375}]
[null,{"$f":"'[3]PTRM input'!E507","v":"Meters Industrial"},{"$f":"'[3]PTRM input'!F507","v":1.385675447275456},{"$f":"'[3]PTRM input'!G507","v":0.1333}]
[null,{"$f":"'[3]PTRM input'!E508","v":"Land & buildings"},{"$f":"'[3]PTRM input'!F508","v":7.2721508999999976E-2},{"$f":"'[3]PTRM input'!G508","v":2.5000000000000001E-2}]
[null,{"$f":"'[3]PTRM input'!E509","v":"Other assets"},{"$f":"'[3]PTRM input'!F509","v":16.844851234329333},{"$f":"'[3]PTRM input'!G509","v":0.2}]
[null,{"$f":"'[3]PTRM input'!E510","v":"Repairs"},{"$f":"'[3]PTRM input'!F510","v":0},{"$f":"'[3]PTRM input'!G510","v":1}]
[null,null,{"$f":"'[3]PTRM input'!F511","v":97.889941799595562}]
[]
[null,"Tax Depreciation Schedule",null,null,null,{"$f":"F$4","v":"2017"},{"$f":"G$4","v":2018},"2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066","2067","2068","2069","2070","2071","2072"]
[null,{"$f":"B222","v":"Mains and services"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F234","v":79.094405302958052},{"$f":"G234","v":71.184964772662241},64.066468295396021,57.659821465856417,51.893839319270775,46.7044553873437,42.03400984860933,37.830608863748395,34.047547977373554,30.6427931796362,27.57851386167258,24.820662475505323,22.338596227954788,20.10473660515931,18.094262944643379,16.284836650179042,14.656352985161137,13.190717686645023,11.871645917980521,10.684481326182469,9.6160331935642223,8.6544298742077999,7.7889868867870202,7.0100881981083178,6.3090793782974863,5.6781714404677377,5.1103542964209643,4.5993188667788676,4.1393869801009808,3.7254482820908827,3.3529034538817943,3.0176131084936149,2.7158517976442536,2.444266617879828,2.1998399560918451,1.9798559604826607,1.7818703644343945,1.603683327990955,1.4433149951918596,1.2989834956726736,1.1690851461054061,1.0521766314948655,0.94695896834537896,0.85226307151084102,0.76703676435975687,0.69033308792378123,0.62129977913140311,0.55916980121826276,0.50325282109643643,0.45292753898679278,0.40763478508811352,0.36687130657930217,0.33018417592137195,0.29716575832923475,0.26744918249631128]
[null,"Depreciation",null,null,null,null,{"$f":"G232*$D222","v":7.9094405302958055},{"$f":"H232*$D222","v":7.1184964772662243},6.4066468295396026,5.7659821465856425,5.189383931927078,4.67044553873437,4.2034009848609335,3.7830608863748396,3.4047547977373558,3.0642793179636203,2.7578513861672582,2.4820662475505326,2.233859622795479,2.010473660515931,1.809426294464338,1.6284836650179042,1.4656352985161138,1.3190717686645024,1.1871645917980522,1.0684481326182469,0.96160331935642229,0.86544298742078007,0.77889868867870204,0.70100881981083185,0.63090793782974863,0.56781714404677375,0.51103542964209647,0.45993188667788676,0.41393869801009808,0.3725448282090883,0.33529034538817948,0.30176131084936153,0.27158517976442537,0.24442666178798281,0.21998399560918452,0.19798559604826607,0.17818703644343947,0.16036833279909551,0.14433149951918597,0.12989834956726737,0.11690851461054062,0.10521766314948655,9.4695896834537899E-2,8.5226307151084105E-2,7.6703676435975698E-2,6.9033308792378123E-2,6.2129977913140316E-2,5.5916980121826276E-2,5.0325282109643647E-2,4.5292753898679282E-2,4.0763478508811353E-2,3.6687130657930216E-2,3.3018417592137195E-2,2.9716575832923475E-2,2.6744918249631128E-2]
[null,"CAV",null,null,null,{"$f":"C222","v":79.094405302958052},{"$f":"G232-G233","v":71.184964772662241},{"$f":"H232-H233","v":64.066468295396021},57.659821465856417,51.893839319270775,46.7044553873437,42.03400984860933,37.830608863748395,34.047547977373554,30.6427931796362,27.57851386167258,24.820662475505323,22.338596227954788,20.10473660515931,18.094262944643379,16.284836650179042,14.656352985161137,13.190717686645023,11.871645917980521,10.684481326182469,9.6160331935642223,8.6544298742077999,7.7889868867870202,7.0100881981083178,6.3090793782974863,5.6781714404677377,5.1103542964209643,4.5993188667788676,4.1393869801009808,3.7254482820908827,3.3529034538817943,3.0176131084936149,2.7158517976442536,2.444266617879828,2.1998399560918451,1.9798559604826607,1.7818703644343945,1.603683327990955,1.4433149951918596,1.2989834956726736,1.1690851461054061,1.0521766314948655,0.94695896834537896,0.85226307151084102,0.76703676435975687,0.69033308792378123,0.62129977913140311,0.55916980121826276,0.50325282109643643,0.45292753898679278,0.40763478508811352,0.36687130657930217,0.33018417592137195,0.29716575832923475,0.26744918249631128,0.24070426424668015]
[]
[null,{"$f":"B223","v":"Meters domestic"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F239","v":0.49228830603272322},{"$f":"G239","v":0.30768019127045199},0.19230011954403248,0.1201875747150203,7.5117234196887678E-2,4.6948271373054795E-2,2.9342669608159247E-2,1.8339168505099528E-2,1.1461980315687206E-2,7.163737697304504E-3,4.4773360608153148E-3,2.7983350380095719E-3,1.7489593987559825E-3,1.093099624222489E-3,6.831872651390556E-4,4.2699204071190976E-4,2.6687002544494357E-4,1.6679376590308974E-4,1.042461036894311E-4,6.5153814805894432E-5,4.0721134253684022E-5,2.5450708908552515E-5,1.5906693067845322E-5,9.9416831674033262E-6,6.2135519796270785E-6,3.8834699872669236E-6,2.4271687420418271E-6,1.5169804637761418E-6,9.4811278986008868E-7,5.9257049366255537E-7,3.7035655853909713E-7,2.3147284908693571E-7,1.4467053067933482E-7,9.0419081674584265E-8,5.6511926046615167E-8,3.5319953779134478E-8,2.207497111195905E-8,1.3796856944974406E-8,8.6230355906090039E-9,5.389397244130627E-9,3.3683732775816417E-9,2.1052332984885259E-9,1.3157708115553287E-9,8.2235675722208047E-10,5.1397297326380027E-10,3.2123310828987515E-10,2.0077069268117197E-10,1.2548168292573248E-10,7.8426051828582796E-11,4.9016282392864251E-11,3.0635176495540153E-11,1.9146985309712594E-11,1.1966865818570371E-11,7.4792911366064813E-12,4.6745569603790508E-12]
[null,"Depreciation",null,null,null,null,{"$f":"G237*$D223","v":0.18460811476227121},{"$f":"H237*$D223","v":0.11538007172641949},{"$f":"I237*$D223","v":7.2112544829012179E-2},4.5070340518132614E-2,2.8168962823832879E-2,1.7605601764895548E-2,1.1003501103059718E-2,6.8771881894123229E-3,4.2982426183827017E-3,2.6864016364891892E-3,1.679001022805743E-3,1.0493756392535895E-3,6.558597745334934E-4,4.0991235908343336E-4,2.5619522442714584E-4,1.6012201526696617E-4,1.0007625954185384E-4,6.2547662213658647E-5,3.9092288883536665E-5,2.443268055221041E-5,1.5270425345131506E-5,9.5440158407071932E-6,5.9650099004419957E-6,3.7281311877762473E-6,2.3300819923601544E-6,1.4563012452250964E-6,9.1018827826568515E-7,5.6886767391605312E-7,3.5554229619753325E-7,2.2221393512345826E-7,1.3888370945216143E-7,8.6802318407600884E-8,5.4251449004750559E-8,3.3907155627969098E-8,2.1191972267480689E-8,1.3244982667175428E-8,8.278114166984644E-9,5.1738213543654017E-9,3.2336383464783765E-9,2.0210239665489853E-9,1.2631399790931157E-9,7.8946248693319728E-10,4.934140543332482E-10,3.083837839582802E-10,1.9273986497392511E-10,1.2046241560870318E-10,7.5289009755439492E-11,4.7055631097149683E-11,2.9409769435718545E-11,1.8381105897324094E-11,1.1488191185827558E-11,7.1801194911422229E-12,4.4875746819638893E-12,2.8047341762274305E-12,1.7529588601421441E-12]
[null,"CAV",null,null,null,{"$f":"C223","v":0.49228830603272322},{"$f":"G237-G238","v":0.30768019127045199},{"$f":"H237-H238","v":0.19230011954403248},0.1201875747150203,7.5117234196887678E-2,4.6948271373054795E-2,2.9342669608159247E-2,1.8339168505099528E-2,1.1461980315687206E-2,7.163737697304504E-3,4.4773360608153148E-3,2.7983350380095719E-3,1.7489593987559825E-3,1.093099624222489E-3,6.831872651390556E-4,4.2699204071190976E-4,2.6687002544494357E-4,1.6679376590308974E-4,1.042461036894311E-4,6.5153814805894432E-5,4.0721134253684022E-5,2.5450708908552515E-5,1.5906693067845322E-5,9.9416831674033262E-6,6.2135519796270785E-6,3.8834699872669236E-6,2.4271687420418271E-6,1.5169804637761418E-6,9.4811278986008868E-7,5.9257049366255537E-7,3.7035655853909713E-7,2.3147284908693571E-7,1.4467053067933482E-7,9.0419081674584265E-8,5.6511926046615167E-8,3.5319953779134478E-8,2.207497111195905E-8,1.3796856944974406E-8,8.6230355906090039E-9,5.389397244130627E-9,3.3683732775816417E-9,2.1052332984885259E-9,1.3157708115553287E-9,8.2235675722208047E-10,5.1397297326380027E-10,3.2123310828987515E-10,2.0077069268117197E-10,1.2548168292573248E-10,7.8426051828582796E-11,4.9016282392864251E-11,3.0635176495540153E-11,1.9146985309712594E-11,1.1966865818570371E-11,7.4792911366064813E-12,4.6745569603790508E-12,2.921598100236907E-12]
[]
[null,{"$f":"B224","v":"Meters Industrial"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F244","v":1.385675447275456},{"$f":"G244","v":1.2009649101536377},1.0408762876301578,0.90212747848905783,0.78187388560646642,0.67765009665512443,0.58731933877099629,0.50902967091282247,0.4411760157801432,0.38236725287665013,0.33139769806819269,0.28722238491570262,0.24893564100643945,0.21575252006028106,0.18699270913624561,0.16206658100838406,0.14046310575996646,0.12173937376216293,0.10551151523966661,9.144683025821905E-2,7.9256967784798446E-2,6.8692013979084809E-2,5.9535368515672801E-2,5.1599303892533616E-2,4.4721116683658885E-2,3.8759791829727157E-2,3.3593111578824525E-2,2.9115149805367217E-2,2.5234100336311766E-2,2.1870394761481407E-2,1.8955071139775934E-2,1.6428360156843801E-2,1.4238459747936524E-2,1.2340473063536585E-2,1.0695488004167159E-2,9.2697794532116771E-3,8.0341178520985605E-3,6.9631699424138223E-3,6.0349793890900599E-3,5.2305166365243551E-3,4.5332887688756584E-3,3.9290013759845331E-3,3.4052654925657948E-3,2.9513436024067741E-3,2.5579295002059509E-3,2.2169574978284975E-3,1.9214370633679587E-3,1.6653095028210099E-3,1.4433237460949693E-3,1.2509286907405098E-3,1.0841798962647998E-3,9.3965871609270196E-4,8.1440220923754481E-4,7.0584239474618012E-4,6.1175360352651428E-4]
[null,"Depreciation",null,null,null,null,{"$f":"G242*$D224","v":0.18471053712181829},{"$f":"H242*$D224","v":0.16008862252347991},{"$f":"I242*$D224","v":0.13874880914110005},0.12025359288259141,0.10422378895134198,9.0330757884128088E-2,7.8289667858173803E-2,6.7853655132679241E-2,5.8808762903493093E-2,5.0969554808457461E-2,4.4175313152490084E-2,3.8286743909263163E-2,3.3183120946158377E-2,2.8759810924035466E-2,2.492612812786154E-2,2.1603475248417596E-2,1.8723731997803528E-2,1.6227858522496318E-2,1.406468498144756E-2,1.2189862473420599E-2,1.0564953805713633E-2,9.1566454634120047E-3,7.936064623139184E-3,6.8781872088747309E-3,5.9613248539317296E-3,5.1666802509026302E-3,4.4779617734573094E-3,3.88104946905545E-3,3.3637055748303585E-3,2.9153236217054714E-3,2.5267109829321321E-3,2.1899004089072785E-3,1.8979866843999386E-3,1.6449850593694268E-3,1.4257085509554823E-3,1.2356616011131166E-3,1.0709479096847382E-3,9.2819055332376253E-4,8.0446275256570499E-4,6.9722786764869651E-4,6.0428739289112524E-4,5.2373588341873823E-4,4.5392189015902048E-4,3.9341410220082302E-4,3.4097200237745326E-4,2.9552043446053874E-4,2.561275605469489E-4,2.2198575672604062E-4,1.923950553544594E-4,1.6674879447570997E-4,1.445211801720978E-4,1.2525650685515718E-4,1.0855981449136472E-4,9.4088791219665806E-5,8.1546755350084355E-5]
[null,"CAV",null,null,null,{"$f":"C224","v":1.385675447275456},{"$f":"G242-G243","v":1.2009649101536377},{"$f":"H242-H243","v":1.0408762876301578},0.90212747848905783,0.78187388560646642,0.67765009665512443,0.58731933877099629,0.50902967091282247,0.4411760157801432,0.38236725287665013,0.33139769806819269,0.28722238491570262,0.24893564100643945,0.21575252006028106,0.18699270913624561,0.16206658100838406,0.14046310575996646,0.12173937376216293,0.10551151523966661,9.144683025821905E-2,7.9256967784798446E-2,6.8692013979084809E-2,5.9535368515672801E-2,5.1599303892533616E-2,4.4721116683658885E-2,3.8759791829727157E-2,3.3593111578824525E-2,2.9115149805367217E-2,2.5234100336311766E-2,2.1870394761481407E-2,1.8955071139775934E-2,1.6428360156843801E-2,1.4238459747936524E-2,1.2340473063536585E-2,1.0695488004167159E-2,9.2697794532116771E-3,8.0341178520985605E-3,6.9631699424138223E-3,6.0349793890900599E-3,5.2305166365243551E-3,4.5332887688756584E-3,3.9290013759845331E-3,3.4052654925657948E-3,2.9513436024067741E-3,2.5579295002059509E-3,2.2169574978284975E-3,1.9214370633679587E-3,1.6653095028210099E-3,1.4433237460949693E-3,1.2509286907405098E-3,1.0841798962647998E-3,9.3965871609270196E-4,8.1440220923754481E-4,7.0584239474618012E-4,6.1175360352651428E-4,5.3020684817642989E-4]
[]
[null,{"$f":"B225","v":"Land & buildings"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F249","v":7.2721508999999976E-2},{"$f":"G249","v":7.0903471274999977E-2},6.9130884493124975E-2,6.7402612380796853E-2,6.571754707127693E-2,6.4074608394495011E-2,6.2472743184632633E-2,6.091092460501682E-2,5.9388151489891398E-2,5.7903447702644113E-2,5.6455861510078011E-2,5.5044464972326061E-2,5.3668353348017908E-2,5.2326644514317462E-2,5.1018478401459524E-2,4.9743016441423038E-2,4.8499441030387461E-2,4.7286955004627776E-2,4.6104781129512079E-2,4.4952161601274278E-2,4.3828357561242419E-2,4.2732648622211357E-2,4.1664332406656075E-2,4.0622724096489676E-2,3.9607155994077436E-2,3.8616977094225499E-2,3.7651552666869863E-2,3.6710263850198113E-2,3.5792507253943159E-2,3.4897694572594583E-2,3.4025252208279719E-2,3.3174620903072723E-2,3.2345255380495902E-2,3.1536623995983504E-2,3.0748208396083915E-2,2.9979503186181818E-2,2.9230015606527271E-2,2.8499265216364089E-2,2.7786783585954988E-2,2.7092113996306115E-2,2.6414811146398463E-2,2.5754440867738503E-2,2.5110579846045041E-2,2.4482815349893914E-2,2.3870744966146565E-2,2.3273976341992901E-2,2.269212693344308E-2,2.2124823760107003E-2,2.1571703166104329E-2,2.1032410586951721E-2,2.050660032227793E-2,1.999393531422098E-2,1.9494086931365454E-2,1.9006734758081317E-2,1.8531566389129284E-2]
[null,"Depreciation",null,null,null,null,{"$f":"G247*$D225","v":1.8180377249999995E-3},{"$f":"H247*$D225","v":1.7725867818749995E-3},{"$f":"I247*$D225","v":1.7282721123281245E-3},1.6850653095199213E-3,1.6429386767819233E-3,1.6018652098623754E-3,1.5618185796158158E-3,1.5227731151254205E-3,1.4847037872472851E-3,1.4475861925661029E-3,1.4113965377519503E-3,1.3761116243081516E-3,1.3417088337004477E-3,1.3081661128579367E-3,1.2754619600364881E-3,1.243575411035576E-3,1.2124860257596865E-3,1.1821738751156944E-3,1.1526195282378019E-3,1.1238040400318569E-3,1.0957089390310605E-3,1.0683162155552841E-3,1.041608310166402E-3,1.015568102412242E-3,9.90178899851936E-4,9.6542442735563752E-4,9.4128881667174659E-4,9.177565962549529E-4,8.9481268134857905E-4,8.7244236431486459E-4,8.5063130520699306E-4,8.2936552257681807E-4,8.0863138451239759E-4,7.8841559989958768E-4,7.6870520990209793E-4,7.4948757965454546E-4,7.3075039016318177E-4,7.1248163040910225E-4,6.9466958964887473E-4,6.773028499076529E-4,6.6037027865996161E-4,6.4386102169346259E-4,6.277644961511261E-4,6.1207038374734785E-4,5.9676862415366421E-4,5.818494085498225E-4,5.6730317333607706E-4,5.5312059400267511E-4,5.3929257915260828E-4,5.2581026467379301E-4,5.1266500805694827E-4,4.9984838285552452E-4,4.8735217328413637E-4,4.7516836895203298E-4,4.6328915972823214E-4]
[null,"CAV",null,null,null,{"$f":"C225","v":7.2721508999999976E-2},{"$f":"G247-G248","v":7.0903471274999977E-2},{"$f":"H247-H248","v":6.9130884493124975E-2},6.7402612380796853E-2,6.571754707127693E-2,6.4074608394495011E-2,6.2472743184632633E-2,6.091092460501682E-2,5.9388151489891398E-2,5.7903447702644113E-2,5.6455861510078011E-2,5.5044464972326061E-2,5.3668353348017908E-2,5.2326644514317462E-2,5.1018478401459524E-2,4.9743016441423038E-2,4.8499441030387461E-2,4.7286955004627776E-2,4.6104781129512079E-2,4.4952161601274278E-2,4.3828357561242419E-2,4.2732648622211357E-2,4.1664332406656075E-2,4.0622724096489676E-2,3.9607155994077436E-2,3.8616977094225499E-2,3.7651552666869863E-2,3.6710263850198113E-2,3.5792507253943159E-2,3.4897694572594583E-2,3.4025252208279719E-2,3.3174620903072723E-2,3.2345255380495902E-2,3.1536623995983504E-2,3.0748208396083915E-2,2.9979503186181818E-2,2.9230015606527271E-2,2.8499265216364089E-2,2.7786783585954988E-2,2.7092113996306115E-2,2.6414811146398463E-2,2.5754440867738503E-2,2.5110579846045041E-2,2.4482815349893914E-2,2.3870744966146565E-2,2.3273976341992901E-2,2.269212693344308E-2,2.2124823760107003E-2,2.1571703166104329E-2,2.1032410586951721E-2,2.050660032227793E-2,1.999393531422098E-2,1.9494086931365454E-2,1.9006734758081317E-2,1.8531566389129284E-2,1.8068277229401051E-2]
[]
[null,{"$f":"B226","v":"Other assets"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F254","v":16.844851234329333},{"$f":"G254","v":13.475880987463466},10.780704789970773,8.6245638319766194,6.8996510655812955,5.5197208524650367,4.4157766819720292,3.5326213455776232,2.8260970764620987,2.2608776611696788,1.808702128935743,1.4469617031485944,1.1575693625188754,0.92605549001510035,0.7408443920120803,0.5926755136096642,0.47414041088773135,0.37931232871018505,0.30344986296814802,0.24275989037451842,0.19420791229961473,0.15536632983969179,0.12429306387175343,9.9434451097402746E-2,7.9547560877922197E-2,6.363804870233776E-2,5.0910438961870211E-2,4.072835116949617E-2,3.2582680935596936E-2,2.606614474847755E-2,2.085291579878204E-2,1.6682332639025632E-2,1.3345866111220506E-2,1.0676692888976404E-2,8.5413543111811235E-3,6.8330834489448988E-3,5.4664667591559192E-3,4.3731734073247357E-3,3.4985387258597888E-3,2.7988309806878308E-3,2.2390647845502648E-3,1.7912518276402118E-3,1.4330014621121694E-3,1.1464011696897356E-3,9.1712093575178845E-4,7.3369674860143078E-4,5.8695739888114462E-4,4.6956591910491568E-4,3.7565273528393256E-4,3.0052218822714606E-4,2.4041775058171685E-4,1.9233420046537347E-4,1.5386736037229878E-4,1.2309388829783902E-4,9.8475110638271217E-5]
[null,"Depreciation",null,null,null,null,{"$f":"G252*$D226","v":3.3689702468658669},{"$f":"H252*$D226","v":2.6951761974926933},{"$f":"I252*$D226","v":2.1561409579941548},1.7249127663953239,1.3799302131162592,1.1039441704930073,0.88315533639440591,0.70652426911552468,0.56521941529241981,0.45217553223393581,0.3617404257871486,0.28939234062971891,0.23151387250377509,0.18521109800302007,0.14816887840241608,0.11853510272193285,9.4828082177546277E-2,7.5862465742037019E-2,6.0689972593629606E-2,4.855197807490369E-2,3.8841582459922946E-2,3.1073265967938357E-2,2.4858612774350686E-2,1.9886890219480549E-2,1.590951217558444E-2,1.2727609740467553E-2,1.0182087792374043E-2,8.145670233899234E-3,6.5165361871193875E-3,5.21322894969551E-3,4.170583159756408E-3,3.3364665278051266E-3,2.6691732222441015E-3,2.1353385777952809E-3,1.7082708622362247E-3,1.3666166897889798E-3,1.0932933518311839E-3,8.7463468146494719E-4,6.9970774517195782E-4,5.5976619613756621E-4,4.47812956910053E-4,3.5825036552804236E-4,2.866002924224339E-4,2.2928023393794714E-4,1.834241871503577E-4,1.4673934972028616E-4,1.1739147977622893E-4,9.3913183820983141E-5,7.5130547056786515E-5,6.0104437645429214E-5,4.8083550116343375E-5,3.8466840093074696E-5,3.0773472074459755E-5,2.4618777659567804E-5,1.9695022127654246E-5]
[null,"CAV",null,null,null,{"$f":"C226","v":16.844851234329333},{"$f":"G252-G253","v":13.475880987463466},{"$f":"H252-H253","v":10.780704789970773},8.6245638319766194,6.8996510655812955,5.5197208524650367,4.4157766819720292,3.5326213455776232,2.8260970764620987,2.2608776611696788,1.808702128935743,1.4469617031485944,1.1575693625188754,0.92605549001510035,0.7408443920120803,0.5926755136096642,0.47414041088773135,0.37931232871018505,0.30344986296814802,0.24275989037451842,0.19420791229961473,0.15536632983969179,0.12429306387175343,9.9434451097402746E-2,7.9547560877922197E-2,6.363804870233776E-2,5.0910438961870211E-2,4.072835116949617E-2,3.2582680935596936E-2,2.606614474847755E-2,2.085291579878204E-2,1.6682332639025632E-2,1.3345866111220506E-2,1.0676692888976404E-2,8.5413543111811235E-3,6.8330834489448988E-3,5.4664667591559192E-3,4.3731734073247357E-3,3.4985387258597888E-3,2.7988309806878308E-3,2.2390647845502648E-3,1.7912518276402118E-3,1.4330014621121694E-3,1.1464011696897356E-3,9.1712093575178845E-4,7.3369674860143078E-4,5.8695739888114462E-4,4.6956591910491568E-4,3.7565273528393256E-4,3.0052218822714606E-4,2.4041775058171685E-4,1.9233420046537347E-4,1.5386736037229878E-4,1.2309388829783902E-4,9.8475110638271217E-5,7.8780088510616968E-5]
[]
[null,{"$f":"B227","v":"Repairs"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F259","v":0},{"$f":"G259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G257*$D227","v":0},{"$f":"H257*$D227","v":0},{"$f":"I257*$D227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C227","v":0},{"$f":"G257-G258","v":0},{"$f":"H257-H258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Group 6"]
[null,"OAV ($M)",null,null,null,null,{"$f":"G257+G252+G247+G242+G237+G232","v":97.889941799595562},86.240394332824792,76.149480377034109,67.374102963417911,59.716199051726704,53.012849216231409,47.128921282145143,41.951509973348955,37.385671201421374,33.351105279082475,29.77954688624741,26.612689363579957,23.800518544226875,21.299964359373231,19.073801711458305,17.089748753279224,15.319722812864667,13.739223137887901,12.326816323421538,11.063705362231287,9.9333671523441307,8.9212463173576957,8.0144955582741702,7.2017546188779109,6.4729614254051242,5.8191901415640155,5.2325118267972712,4.7058741485843925,4.2329972167396228,3.8082831087439297,3.4267370633851906,3.0838986536654063,2.775781523554437,2.4988204982474063,2.2498250633152033,2.0259383618909528,1.8246009867271473,1.6435189503539147,1.4806353055157999,1.3341049626755892,1.2022723141736038,1.0836513276714621,0.97690781646187275,0.88084363245518815,0.79438256027583409,0.71655771883343722,0.64650030072786602,0.58342950052577736,0.52664350082234568,0.47551140050172847,0.42946598308787315,0.38799723482922821,0.3506465324343141,0.31700142937783937,0.28669097760427992]
[null,"Depreciation",null,null,null,null,11.649547466770763,10.090913955790692,8.7753774136161979,{"$f":"J258+J253+J248+J243+J238+J233","v":7.6579039116912107},6.7033498354952936,5.8839279340862634,5.1774113087961888,4.5658387719275808,4.0345659223388992,3.5715583928350689,3.1668575226674545,2.8121708193530766,2.5005541848536463,2.2261626479149279,1.9840529581790793,1.7700259404145573,1.5804996749767652,1.4124068144663651,1.2631109611902507,1.1303382098871553,1.012120834986435,0.90675075908352643,0.8127409393962588,0.72879319347278715,0.65377128384110905,0.58667831476674481,0.52663767821287788,0.47287693184477031,0.42471410799569259,0.38154604535873926,0.34283840971978446,0.30811713011096914,0.27696102530703082,0.24899543493220272,0.2238867014242506,0.20133737516380537,0.18108203637323275,0.16288364483811468,0.14653034284021085,0.13183264850198526,0.11862098650214174,0.10674351120958928,9.6064184006684539E-2,8.6461072179354004E-2,7.7824841442397041E-2,7.0057418105571187E-2,6.3070800202088578E-2,5.6785999703431608E-2,5.1132100320617269E-2,4.6045417413855323E-2,4.1468748258644932E-2,3.7350702394914094E-2,3.364510305647473E-2,3.0310451773559476E-2,2.7309449188590056E-2]
[null,"CAV",null,null,null,{"$f":"F259+F254+F249+F244+F239+F234","v":97.889941799595562},86.240394332824792,76.149480377034109,67.374102963417911,59.716199051726704,53.012849216231409,47.128921282145143,41.951509973348955,37.385671201421374,33.351105279082475,29.77954688624741,26.612689363579957,23.800518544226875,21.299964359373231,19.073801711458305,17.089748753279224,15.319722812864667,13.739223137887901,12.326816323421538,11.063705362231287,9.9333671523441307,8.9212463173576957,8.0144955582741702,7.2017546188779109,6.4729614254051242,5.8191901415640155,5.2325118267972712,4.7058741485843925,4.2329972167396228,3.8082831087439297,3.4267370633851906,3.0838986536654063,2.775781523554437,2.4988204982474063,2.2498250633152033,2.0259383618909528,1.8246009867271473,1.6435189503539147,1.4806353055157999,1.3341049626755892,1.2022723141736038,1.0836513276714621,0.97690781646187275,0.88084363245518815,0.79438256027583409,0.71655771883343722,0.64650030072786602,0.58342950052577736,0.52664350082234568,0.47551140050172847,0.42946598308787315,0.38799723482922821,0.3506465324343141,0.31700142937783937,0.28669097760427992,0.25938152841568984]
[]
[null,{"$f":"'[3]PTRM input'!E514","v":"Group 7"},{"$f":"'[3]PTRM input'!F514","v":2018},{"$f":"'[3]PTRM input'!G514","v":"Tax Depn Rate"}]
[null,{"$f":"'[3]PTRM input'!E515","v":"2013-2017 capex"},{"$f":"'[3]PTRM input'!F515","v":"Opening Bal"},{"$f":"'[3]PTRM input'!G515","v":"Declining Balance"}]
[null,{"$f":"'[3]PTRM input'!E516","v":"Mains & Services"},{"$f":"'[4]Tax value Roll Fwd by Tax Group'!$W$614","v":235.21642355150945},{"$f":"'[3]PTRM input'!G516","v":0.1}]
[null,{"$f":"'[3]PTRM input'!E517","v":"Meters Domestic"},{"$f":"'[4]Tax value Roll Fwd by Tax Group'!$W$629","v":4.5754573111075754},{"$f":"'[3]PTRM input'!G517","v":0.375}]
[null,{"$f":"'[3]PTRM input'!E518","v":"Meters Industrial "},{"$f":"'[4]Tax value Roll Fwd by Tax Group'!$W$644","v":5.0159741533387976},{"$f":"'[3]PTRM input'!G518","v":0.1333}]
[null,{"$f":"'[3]PTRM input'!E519","v":"Land"},0,{"$f":"'[3]PTRM input'!G519","v":0}]
[null,{"$f":"'[3]PTRM input'!E520","v":"Other Assets"},{"$f":"'[4]Tax value Roll Fwd by Tax Group'!$W$674","v":24.059966944679243},{"$f":"'[3]PTRM input'!G520","v":0.2}]
[null,{"$f":"'[3]PTRM input'!E521","v":"Repairs"},{"$f":"'[4]Tax value Roll Fwd by Tax Group'!$W$689","v":0},{"$f":"'[3]PTRM input'!G521","v":1}]
[null,{"$f":"'[3]PTRM input'!E522","v":"Buildings"},{"$f":"'[4]Tax value Roll Fwd by Tax Group'!$W$659","v":2.8779854583691566},{"$f":"'[3]PTRM input'!G522","v":2.5000000000000001E-2}]
[null,null,{"$f":"SUM(C268:C274)","v":271.74580741900422}]
[]
[null,"Tax Depreciation Schedule",null,null,null,{"$f":"F$4","v":"2017"},{"$f":"G$4","v":2018},"2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066","2067","2068","2069","2070","2071","2072"]
[null,{"$f":"B268","v":"Mains & Services"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F281","v":235.21642355150945},{"$f":"G281","v":211.69478119635852},190.52530307672265,171.47277276905038,154.32549549214534,138.89294594293079,125.00365134863772,112.50328621377395,101.25295759239656,91.127661833156907,82.014895649841222,73.813406084857093,66.432065476371378,59.788858928734243,53.809973035860821,48.428975732274736,43.586078159047261,39.227470343142535,35.304723308828279,31.774250977945449,28.596825880150902,25.737143292135812,23.163428962922232,20.847086066630009,18.762377459967009,16.886139713970309,15.197525742573278,13.67777316831595,12.309995851484356,11.07899626633592,9.9710966397023277,8.9739869757320943,8.0765882781588854,7.2689294503429966,6.5420365053086966,5.8878328547778267,5.2990495693000437,4.7691446123700389,4.292230151133035,3.8630071360197316,3.4767064224177586,3.1290357801759825,2.8161322021583843,2.5345189819425458,2.2810670837482911,2.0529603753734622,1.8476643378361159,1.6628979040525043,1.4966081136472538,1.3469473022825285,1.2122525720542756,1.0910273148488481,0.98192458336396327,0.88373212502756693,0.79535891252481017]
[null,"Depreciation",null,null,null,null,{"$f":"G279*$D268","v":23.521642355150945},{"$f":"H279*$D268","v":21.169478119635855},19.052530307672267,17.14727727690504,15.432549549214535,13.88929459429308,12.500365134863772,11.250328621377395,10.125295759239656,9.1127661833156903,8.2014895649841222,7.3813406084857096,6.6432065476371385,5.978885892873425,5.3809973035860823,4.8428975732274742,4.3586078159047261,3.9227470343142539,3.5304723308828283,3.1774250977945453,2.8596825880150902,2.5737143292135816,2.3163428962922232,2.0847086066630012,1.876237745996701,1.688613971397031,1.5197525742573279,1.367777316831595,1.2309995851484357,1.1078996266335921,0.99710966397023282,0.89739869757320945,0.8076588278158886,0.72689294503429969,0.65420365053086971,0.58878328547778269,0.52990495693000439,0.47691446123700393,0.42922301511330352,0.38630071360197316,0.34767064224177591,0.31290357801759827,0.28161322021583846,0.25345189819425457,0.22810670837482913,0.20529603753734624,0.1847664337836116,0.16628979040525044,0.14966081136472539,0.13469473022825285,0.12122525720542757,0.10910273148488481,9.8192458336396338E-2,8.8373212502756704E-2,7.953589125248102E-2]
[null,"CAV",null,null,null,{"$f":"C268","v":235.21642355150945},{"$f":"G279-G280","v":211.69478119635852},{"$f":"H279-H280","v":190.52530307672265},171.47277276905038,154.32549549214534,138.89294594293079,125.00365134863772,112.50328621377395,101.25295759239656,91.127661833156907,82.014895649841222,73.813406084857093,66.432065476371378,59.788858928734243,53.809973035860821,48.428975732274736,43.586078159047261,39.227470343142535,35.304723308828279,31.774250977945449,28.596825880150902,25.737143292135812,23.163428962922232,20.847086066630009,18.762377459967009,16.886139713970309,15.197525742573278,13.67777316831595,12.309995851484356,11.07899626633592,9.9710966397023277,8.9739869757320943,8.0765882781588854,7.2689294503429966,6.5420365053086966,5.8878328547778267,5.2990495693000437,4.7691446123700389,4.292230151133035,3.8630071360197316,3.4767064224177586,3.1290357801759825,2.8161322021583843,2.5345189819425458,2.2810670837482911,2.0529603753734622,1.8476643378361159,1.6628979040525043,1.4966081136472538,1.3469473022825285,1.2122525720542756,1.0910273148488481,0.98192458336396327,0.88373212502756693,0.79535891252481017,0.71582302127232911]
[]
[null,{"$f":"B269","v":"Meters Domestic"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F286","v":4.5754573111075754},{"$f":"G286","v":2.8596608194422348},1.7872880121513968,1.1170550075946228,0.69815937974663922,0.43634961234164948,0.2727185077135309,0.17044906732095683,0.10653066707559802,6.6581666922248761E-2,4.1613541826405476E-2,2.6008463641503422E-2,1.6255289775939638E-2,1.0159556109962274E-2,6.3497225687264213E-3,3.968576605454013E-3,2.4803603784087584E-3,1.550225236505474E-3,9.688907728159212E-4,6.0555673300995074E-4,3.784729581312192E-4,2.3654559883201201E-4,1.478409992700075E-4,9.2400624543754681E-5,5.7750390339846676E-5,3.6093993962404172E-5,2.2558746226502608E-5,1.409921639156413E-5,8.8120102447275818E-6,5.5075064029547386E-6,3.4421915018467117E-6,2.1513696886541949E-6,1.3446060554088718E-6,8.4037878463054482E-7,5.2523674039409049E-7,3.2827296274630655E-7,2.051706017164416E-7,1.2823162607277601E-7,8.0144766295485014E-8,5.0090478934678134E-8,3.1306549334173829E-8,1.9566593333858643E-8,1.2229120833661652E-8,7.643200521038532E-9,4.7770003256490829E-9,2.9856252035306768E-9,1.8660157522066731E-9,1.1662598451291706E-9,7.289124032057316E-10,4.5557025200358224E-10,2.8473140750223889E-10,1.7795712968889929E-10,1.1122320605556206E-10,6.9514503784726287E-11,4.3446564865453933E-11]
[null,"Depreciation",null,null,null,null,{"$f":"G284*$D269","v":1.7157964916653408},{"$f":"H284*$D269","v":1.0723728072908381},{"$f":"I284*$D269","v":0.67023300455677381},{"$f":"J284*$D269","v":0.41889562784798356},0.26180976740498973,0.16363110462811856,0.10226944039257409,6.3918400245358803E-2,3.9949000153349262E-2,2.4968125095843285E-2,1.5605078184902053E-2,9.7531738655637842E-3,6.0957336659773643E-3,3.8098335412358525E-3,2.3811459632724079E-3,1.4882162270452549E-3,9.3013514190328438E-4,5.8133446368955277E-4,3.6333403980597046E-4,2.2708377487873154E-4,1.4192735929920719E-4,8.8704599562004506E-5,5.5440374726252813E-5,3.4650234203908005E-5,2.1656396377442503E-5,1.3535247735901565E-5,8.4595298349384774E-6,5.2872061468365484E-6,3.3045038417728432E-6,2.0653149011080269E-6,1.2908218131925169E-6,8.0676363324532314E-7,5.0422727077832693E-7,3.1514204423645433E-7,1.9696377764778393E-7,1.2310236102986495E-7,7.6938975643665604E-8,4.8086859777291004E-8,3.005428736080688E-8,1.8783929600504301E-8,1.1739956000315186E-8,7.3374725001969913E-9,4.5859203126231193E-9,2.8662001953894495E-9,1.7913751221184061E-9,1.1196094513240037E-9,6.9975590707750239E-10,4.3734744192343896E-10,2.7334215120214936E-10,1.7083884450134334E-10,1.0677427781333958E-10,6.6733923633337229E-11,4.1708702270835778E-11,2.6067938919272358E-11,1.6292461824545223E-11]
[null,"CAV",null,null,null,{"$f":"C269","v":4.5754573111075754},{"$f":"G284-G285","v":2.8596608194422348},{"$f":"H284-H285","v":1.7872880121513968},1.1170550075946228,0.69815937974663922,0.43634961234164948,0.2727185077135309,0.17044906732095683,0.10653066707559802,6.6581666922248761E-2,4.1613541826405476E-2,2.6008463641503422E-2,1.6255289775939638E-2,1.0159556109962274E-2,6.3497225687264213E-3,3.968576605454013E-3,2.4803603784087584E-3,1.550225236505474E-3,9.688907728159212E-4,6.0555673300995074E-4,3.784729581312192E-4,2.3654559883201201E-4,1.478409992700075E-4,9.2400624543754681E-5,5.7750390339846676E-5,3.6093993962404172E-5,2.2558746226502608E-5,1.409921639156413E-5,8.8120102447275818E-6,5.5075064029547386E-6,3.4421915018467117E-6,2.1513696886541949E-6,1.3446060554088718E-6,8.4037878463054482E-7,5.2523674039409049E-7,3.2827296274630655E-7,2.051706017164416E-7,1.2823162607277601E-7,8.0144766295485014E-8,5.0090478934678134E-8,3.1306549334173829E-8,1.9566593333858643E-8,1.2229120833661652E-8,7.643200521038532E-9,4.7770003256490829E-9,2.9856252035306768E-9,1.8660157522066731E-9,1.1662598451291706E-9,7.289124032057316E-10,4.5557025200358224E-10,2.8473140750223889E-10,1.7795712968889929E-10,1.1122320605556206E-10,6.9514503784726287E-11,4.3446564865453933E-11,2.715410304090871E-11]
[]
[null,{"$f":"B270","v":"Meters Industrial "}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F291","v":5.0159741533387976},{"$f":"G291","v":4.3473447986987361},3.7678437370321944,3.2655901668858029,2.8302869976399254,2.4530097408545233,2.1260235423986154,1.8426246041968799,1.5970027444574357,1.3841222786212595,1.1996187788810455,1.0397095956562021,0.90111630655523034,0.78099750289141812,0.67689053575599212,0.58666102733971837,0.50845911239533392,0.44068151271303591,0.38193866706838819,0.33102624274817205,0.28690044458984071,0.24865661532601493,0.21551068850305716,0.18678311372559964,0.1618849246659772,0.14030566420800245,0.12160291916907572,0.10539325004383793,9.1344329812994327E-2,7.9168130648922183E-2,6.861501883342086E-2,5.9468636822925858E-2,5.1541467534429841E-2,4.4670989912090342E-2,3.87163469568087E-2,3.3555457907466099E-2,2.9082515368400869E-2,2.5205816069793031E-2,2.184588078768962E-2,1.8933824878690594E-2,1.6409946022361139E-2,1.4222500217580399E-2,1.2326640938576931E-2,1.0683499701464627E-2,9.2593891912593918E-3,8.0251126120645146E-3,6.9553651008763149E-3,6.0282149329295024E-3,5.2246538823699992E-3,4.5282075198500782E-3,3.9245974574540626E-3,3.401448616375436E-3,2.9480355158125904E-3,2.555062381554772E-3,2.2144725660935209E-3]
[null,"Depreciation",null,null,null,null,{"$f":"G289*$D270","v":0.66862935464006168},{"$f":"H289*$D270","v":0.57950106166654158},{"$f":"I289*$D270","v":0.50225357014639149},{"$f":"J289*$D270","v":0.43530316924587753},{"$f":"K289*$D270","v":0.37727725678540208},0.32698619845590798,0.28339893820173545,0.24562185973944409,0.21288046583617617,0.18450349974021388,0.15990918322484338,0.13859328910097174,0.12011880366381221,0.10410696713542604,9.0229508416273752E-2,7.8201914944384457E-2,6.7777599682298018E-2,5.8742845644647684E-2,5.091242432021615E-2,4.4125798158331335E-2,3.8243829263825767E-2,3.3145926822957791E-2,2.8727574777457521E-2,2.4898189059622433E-2,2.1579260457974762E-2,1.8702745038926726E-2,1.6209669125237792E-2,1.4048920230843595E-2,1.2176199164072143E-2,1.0553111815501327E-2,9.1463820104950005E-3,7.9271692884960165E-3,6.8704776223394983E-3,5.9546429552816424E-3,5.1608890493425996E-3,4.4729425390652314E-3,3.8766992986078359E-3,3.359935282103411E-3,2.9120559089990264E-3,2.5238788563294564E-3,2.18744580478074E-3,1.8958592790034672E-3,1.6431412371123049E-3,1.4241105102052347E-3,1.234276579194877E-3,1.0697475111881999E-3,9.2715016794681277E-4,8.0356105055950271E-4,6.9644636251992085E-4,6.0361006239601541E-4,5.2314884107862653E-4,4.534131005628456E-4,3.9297313425781832E-4,3.4058981546125112E-4,2.9518919306026635E-4]
[null,"CAV",null,null,null,{"$f":"C270","v":5.0159741533387976},{"$f":"G289-G290","v":4.3473447986987361},{"$f":"H289-H290","v":3.7678437370321944},3.2655901668858029,2.8302869976399254,2.4530097408545233,2.1260235423986154,1.8426246041968799,1.5970027444574357,1.3841222786212595,1.1996187788810455,1.0397095956562021,0.90111630655523034,0.78099750289141812,0.67689053575599212,0.58666102733971837,0.50845911239533392,0.44068151271303591,0.38193866706838819,0.33102624274817205,0.28690044458984071,0.24865661532601493,0.21551068850305716,0.18678311372559964,0.1618849246659772,0.14030566420800245,0.12160291916907572,0.10539325004383793,9.1344329812994327E-2,7.9168130648922183E-2,6.861501883342086E-2,5.9468636822925858E-2,5.1541467534429841E-2,4.4670989912090342E-2,3.87163469568087E-2,3.3555457907466099E-2,2.9082515368400869E-2,2.5205816069793031E-2,2.184588078768962E-2,1.8933824878690594E-2,1.6409946022361139E-2,1.4222500217580399E-2,1.2326640938576931E-2,1.0683499701464627E-2,9.2593891912593918E-3,8.0251126120645146E-3,6.9553651008763149E-3,6.0282149329295024E-3,5.2246538823699992E-3,4.5282075198500782E-3,3.9245974574540626E-3,3.401448616375436E-3,2.9480355158125904E-3,2.555062381554772E-3,2.2144725660935209E-3,1.9192833730332546E-3]
[]
[null,{"$f":"B271","v":"Land"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F296","v":0},{"$f":"G296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G294*$D271","v":0},{"$f":"H294*$D271","v":0},{"$f":"I294*$D271","v":0},0,{"$f":"K294*$D271","v":0},{"$f":"L294*$D271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C271","v":0},{"$f":"G294-G295","v":0},{"$f":"H294-H295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B272","v":"Other Assets"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F301","v":24.059966944679243},{"$f":"G301","v":19.247973555743393},15.398378844594713,12.318703075675771,9.8549624605406159,7.8839699684324929,6.3071759747459941,5.0457407797967955,4.0365926238374366,3.2292740990699493,2.5834192792559594,2.0667354234047677,1.6533883387238142,1.3227106709790513,1.058168536783241,0.84653482942659275,0.67722786354127418,0.54178229083301932,0.43342583266641543,0.34674066613313237,0.2773925329065059,0.22191402632520471,0.17753122106016378,0.14202497684813103,0.11361998147850483,9.0895985182803868E-2,7.2716788146243092E-2,5.8173430516994473E-2,4.6538744413595581E-2,3.7230995530876464E-2,2.9784796424701172E-2,2.3827837139760936E-2,1.9062269711808751E-2,1.5249815769447001E-2,1.21998526155576E-2,9.7598820924460795E-3,7.8079056739568638E-3,6.246324539165491E-3,4.9970596313323925E-3,3.9976477050659136E-3,3.1981181640527308E-3,2.5584945312421845E-3,2.0467956249937474E-3,1.637436499994998E-3,1.3099491999959984E-3,1.0479593599967986E-3,8.3836748799743892E-4,6.7069399039795113E-4,5.3655519231836086E-4,4.2924415385468871E-4,3.4339532308375097E-4,2.7471625846700078E-4,2.1977300677360063E-4,1.7581840541888049E-4,1.4065472433510439E-4]
[null,"Depreciation",null,null,null,null,{"$f":"G299*$D272","v":4.811993388935849},{"$f":"H299*$D272","v":3.8495947111486788},{"$f":"I299*$D272","v":3.0796757689189427},2.4637406151351544,1.9709924921081232,1.5767939936864988,1.2614351949491989,1.0091481559593591,0.80731852476748733,0.64585481981398996,0.51668385585119192,0.41334708468095355,0.33067766774476287,0.26454213419581024,0.21163370735664822,0.16930696588531857,0.13544557270825483,0.10835645816660387,8.6685166533283092E-2,6.9348133226626474E-2,5.5478506581301185E-2,4.4382805265040945E-2,3.5506244212032759E-2,2.8404995369626207E-2,2.2723996295700967E-2,1.8179197036560773E-2,1.4543357629248618E-2,1.1634686103398895E-2,9.3077488827191159E-3,7.4461991061752931E-3,5.956959284940235E-3,4.7655674279521876E-3,3.8124539423617502E-3,3.0499631538894005E-3,2.4399705231115203E-3,1.951976418489216E-3,1.5615811347913728E-3,1.2492649078330983E-3,9.9941192626647863E-4,7.9952954101318282E-4,6.3962363281054623E-4,5.1169890624843696E-4,4.0935912499874951E-4,3.274872999989996E-4,2.6198983999919972E-4,2.0959187199935973E-4,1.6767349759948778E-4,1.3413879807959024E-4,1.0731103846367218E-4,8.5848830770937743E-5,6.8679064616750194E-5,5.4943251693400157E-5,4.3954601354720129E-5,3.5163681083776097E-5,2.8130944867020877E-5]
[null,"CAV",null,null,null,{"$f":"C272","v":24.059966944679243},{"$f":"G299-G300","v":19.247973555743393},{"$f":"H299-H300","v":15.398378844594713},12.318703075675771,9.8549624605406159,7.8839699684324929,6.3071759747459941,5.0457407797967955,4.0365926238374366,3.2292740990699493,2.5834192792559594,2.0667354234047677,1.6533883387238142,1.3227106709790513,1.058168536783241,0.84653482942659275,0.67722786354127418,0.54178229083301932,0.43342583266641543,0.34674066613313237,0.2773925329065059,0.22191402632520471,0.17753122106016378,0.14202497684813103,0.11361998147850483,9.0895985182803868E-2,7.2716788146243092E-2,5.8173430516994473E-2,4.6538744413595581E-2,3.7230995530876464E-2,2.9784796424701172E-2,2.3827837139760936E-2,1.9062269711808751E-2,1.5249815769447001E-2,1.21998526155576E-2,9.7598820924460795E-3,7.8079056739568638E-3,6.246324539165491E-3,4.9970596313323925E-3,3.9976477050659136E-3,3.1981181640527308E-3,2.5584945312421845E-3,2.0467956249937474E-3,1.637436499994998E-3,1.3099491999959984E-3,1.0479593599967986E-3,8.3836748799743892E-4,6.7069399039795113E-4,5.3655519231836086E-4,4.2924415385468871E-4,3.4339532308375097E-4,2.7471625846700078E-4,2.1977300677360063E-4,1.7581840541888049E-4,1.4065472433510439E-4,1.1252377946808351E-4]
[]
[null,{"$f":"B273","v":"Repairs"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F306","v":0},{"$f":"G306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G304*$D273","v":0},{"$f":"H304*$D273","v":0},{"$f":"I304*$D273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C273","v":0},{"$f":"G304-G305","v":0},{"$f":"H304-H305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B274","v":"Buildings"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F311","v":2.8779854583691566},{"$f":"G311","v":2.8060358219099277},2.7358849263621794,2.6674878032031248,2.6008006081230466,2.5357805929199704,2.4723860780969713,2.410576426144547,2.3503120154909332,2.2915542151036599,2.2342653597260682,2.1784087257329166,2.1239485075895939,2.0708497948998539,2.0190785500273574,1.9686015862766735,1.9193865466197566,1.8714018829542627,1.824616835880406,1.7790014149833959,1.7345263796088111,1.6911632201185909,1.6488841396156262,1.6076620361252356,1.5674704852221046,1.528283723091552,1.4900766300142632,1.4528247142639066,1.416504096407309,1.3810914939971264,1.3465642066471983,1.3129001014810184,1.280077598943993,1.2480756589703932,1.2168737674961334,1.1864519233087301,1.1567906252260118,1.1278708595953615,1.0996740881054774,1.0721822359028406,1.0453776800052696,1.0192432380051379,0.99376215705500948,0.96891810312863424,0.94469515055041842,0.92107777178665795,0.8980508274919915,0.8755995568046917,0.85370956788457442,0.83236682868746004,0.81155765797027357,0.79126871652101671,0.7714869986079913,0.75219982364279148,0.73339482805172174]
[null,"Depreciation",null,null,null,null,{"$f":"G309*$D274","v":7.1949636459228916E-2},{"$f":"H309*$D274","v":7.0150895547748199E-2},{"$f":"I309*$D274","v":6.8397123159054482E-2},6.6687195080078129E-2,6.5020015203076167E-2,6.3394514822999265E-2,6.1809651952424285E-2,6.0264410653613681E-2,5.875780038727333E-2,5.7288855377591499E-2,5.5856633993151709E-2,5.4460218143322914E-2,5.3098712689739848E-2,5.1771244872496347E-2,5.0476963750683938E-2,4.9215039656916842E-2,4.7984663665493921E-2,4.678504707385657E-2,4.561542089701015E-2,4.4475035374584901E-2,4.3363159490220279E-2,4.2279080502964778E-2,4.1222103490390655E-2,4.0191550903130896E-2,3.9186762130552617E-2,3.8207093077288805E-2,3.7251915750356579E-2,3.6320617856597667E-2,3.5412602410182729E-2,3.452728734992816E-2,3.3664105166179958E-2,3.2822502537025462E-2,3.2001939973599826E-2,3.1201891474259832E-2,3.0421844187403336E-2,2.9661298082718252E-2,2.8919765630650296E-2,2.8196771489884039E-2,2.7491852202636936E-2,2.6804555897571015E-2,2.6134442000131743E-2,2.5481080950128451E-2,2.4844053926375238E-2,2.4222952578215856E-2,2.3617378763760462E-2,2.3026944294666452E-2,2.2451270687299789E-2,2.1889988920117294E-2,2.1342739197114362E-2,2.0809170717186503E-2,2.0288941449256841E-2,1.978171791302542E-2,1.9287174965199785E-2,1.8804995591069788E-2,1.8334870701293044E-2]
[null,"CAV",null,null,null,{"$f":"C274","v":2.8779854583691566},{"$f":"G309-G310","v":2.8060358219099277},{"$f":"H309-H310","v":2.7358849263621794},2.6674878032031248,2.6008006081230466,2.5357805929199704,2.4723860780969713,2.410576426144547,2.3503120154909332,2.2915542151036599,2.2342653597260682,2.1784087257329166,2.1239485075895939,2.0708497948998539,2.0190785500273574,1.9686015862766735,1.9193865466197566,1.8714018829542627,1.824616835880406,1.7790014149833959,1.7345263796088111,1.6911632201185909,1.6488841396156262,1.6076620361252356,1.5674704852221046,1.528283723091552,1.4900766300142632,1.4528247142639066,1.416504096407309,1.3810914939971264,1.3465642066471983,1.3129001014810184,1.280077598943993,1.2480756589703932,1.2168737674961334,1.1864519233087301,1.1567906252260118,1.1278708595953615,1.0996740881054774,1.0721822359028406,1.0453776800052696,1.0192432380051379,0.99376215705500948,0.96891810312863424,0.94469515055041842,0.92107777178665795,0.8980508274919915,0.8755995568046917,0.85370956788457442,0.83236682868746004,0.81155765797027357,0.79126871652101671,0.7714869986079913,0.75219982364279148,0.73339482805172174,0.71505995735042871]
[]
[null,"Total Group 7"]
[null,"OAV ($M)",null,null,null,null,{"$f":"G309+G304+G299+G294+G289+G284+G279","v":271.74580741900422},240.9557961921528,214.21469859686314,190.84160882240971,170.30970493819555,152.20205585747942,136.18195545159284,121.97267709123312,109.34339564325796,98.099194092874029,88.073812609530705,79.124268293292488,71.12677391901596,63.973576453614527,57.570460380996138,51.834741751923175,46.693632041982035,42.082886254879355,37.945673535216308,34.231624858543157,30.896023710214191,27.899113699504454,25.205502853100349,22.783648593953519,20.605410601723936,18.645661180446631,16.881944638649088,15.29417866235708,13.864391834128499,12.576492394019249,11.416064103799149,10.370185702545488,9.4272709589551731,8.5769267553737123,7.8098269976139365,7.1176004463594316,6.4927308207390144,5.9284677408059849,5.4187472598023003,4.9581208945968074,4.5416921979159914,4.1650600324965366,3.824267808006085,3.5157580289158403,3.2363315774669652,2.9831112221178069,2.7535088997829971,2.5451963709467833,2.3560788913354287,2.1842715830992634,2.0280782230898184,1.8859721964226643,1.7565793906057641,1.6386628295268466,1.5311088679104072]
[null,"Depreciation",null,null,null,null,30.790011226851426,26.741097595289663,23.37308977445343,20.531903884214135,18.107649080716126,16.020100405886605,14.209278360359704,12.62928144797517,11.244201550383941,10.025381483343329,8.949544316238212,7.9974943742765214,7.1531974654014308,6.4031160726183938,5.7357186290729603,5.1411097099411389,4.610745787102676,4.1372127196630517,3.7140486766731438,3.3356011483289669,2.9969100107097368,2.6936108464041073,2.4218542591468304,2.1782379922295845,1.9597494212773068,1.7637165417975431,1.5877659762920058,1.4297868282285819,1.2878994401092514,1.160428290220098,1.0458784012536613,0.94291474359031635,0.85034420358146046,0.76709975775977479,0.69222655125450483,0.62486962562041637,0.56426307993302949,0.50972048100368428,0.46062636520549333,0.41642869668081639,0.37663216541945493,0.3407922244904511,0.30850977909024507,0.27942645144887485,0.25322035534915877,0.22960232233480971,0.2083125288362136,0.18911747961135428,0.1718073082361655,0.15619336000944514,0.14210602666715405,0.12939280581690041,0.11791656107891736,0.10755396161643946,9.819408210799381E-2]
[null,"CAV",null,null,null,{"$f":"F311+F306+F301+F296+F291+F286+F281","v":271.74580741900422},240.9557961921528,214.21469859686314,190.84160882240971,170.30970493819555,152.20205585747942,136.18195545159284,121.97267709123312,109.34339564325796,98.099194092874029,88.073812609530705,79.124268293292488,71.12677391901596,63.973576453614527,57.570460380996138,51.834741751923175,46.693632041982035,42.082886254879355,37.945673535216308,34.231624858543157,30.896023710214191,27.899113699504454,25.205502853100349,22.783648593953519,20.605410601723936,18.645661180446631,16.881944638649088,15.29417866235708,13.864391834128499,12.576492394019249,11.416064103799149,10.370185702545488,9.4272709589551731,8.5769267553737123,7.8098269976139365,7.1176004463594316,6.4927308207390144,5.9284677408059849,5.4187472598023003,4.9581208945968074,4.5416921979159914,4.1650600324965366,3.824267808006085,3.5157580289158403,3.2363315774669652,2.9831112221178069,2.7535088997829971,2.5451963709467833,2.3560788913354287,2.1842715830992634,2.0280782230898184,1.8859721964226643,1.7565793906057641,1.6386628295268466,1.5311088679104072,1.4329147858024132]
[]
[null,{"$f":"'[3]PTRM input'!E526","v":"Group 8"},{"$f":"'[3]PTRM input'!F526","v":2018},{"$f":"'[3]PTRM input'!G526","v":"Tax Depn Rate"}]
[null,{"$f":"'[3]PTRM input'!E527","v":"2018-2022 capex"},{"$f":"'[3]PTRM input'!F527","v":"Opening Bal"},{"$f":"'[3]PTRM input'!G527","v":"Declining Balance"}]
[null,{"$f":"'[3]PTRM input'!E528","v":"Mains & Services"},{"$f":"'[3]PTRM input'!F528","v":0},{"$f":"'[3]PTRM input'!G528","v":0.1}]
[null,{"$f":"'[3]PTRM input'!E529","v":"Meters Domestic"},{"$f":"'[3]PTRM input'!F529","v":0},{"$f":"'[3]PTRM input'!G529","v":0.375}]
[null,{"$f":"'[3]PTRM input'!E530","v":"Meters Industrial"},{"$f":"'[3]PTRM input'!F530","v":0},{"$f":"'[3]PTRM input'!G530","v":0.1333}]
[null,{"$f":"'[3]PTRM input'!E531","v":"Land"},{"$f":"'[3]PTRM input'!F531","v":0},{"$f":"'[3]PTRM input'!G531","v":0}]
[null,{"$f":"'[3]PTRM input'!E532","v":"Other Assets"},{"$f":"'[3]PTRM input'!F532","v":0},{"$f":"'[3]PTRM input'!G532","v":0.2}]
[null,{"$f":"'[3]PTRM input'!E533","v":"Repairs"},{"$f":"'[3]PTRM input'!F533","v":0},{"$f":"'[3]PTRM input'!G533","v":1}]
[null,{"$f":"'[3]PTRM input'!E534","v":"Buildings"},{"$f":"'[3]PTRM input'!F534","v":0},{"$f":"'[3]PTRM input'!G534","v":2.5000000000000001E-2}]
[null,null,{"$f":"'[3]PTRM input'!F535","v":0}]
[]
[null,"Tax Depreciation Schedule",null,null,null,{"$f":"F$4","v":"2017"},{"$f":"G$4","v":2018},"2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066","2067","2068","2069","2070","2071","2072"]
[null,{"$f":"B320","v":"Mains & Services"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F334","v":0},{"$f":"G334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"IF($D320=1,G333,$D320*(G331+G333*0.5))","v":0},{"$f":"IF($D320=1,H333,$D320*(H331+H333*0.5))","v":0},{"$f":"IF($D320=1,I333,$D320*(I331+I333*0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Capex",null,null,null,null,{"$f":"VLOOKUP($B330,$B$13:$BI$19,G$329-2012,FALSE)","v":0},{"$f":"VLOOKUP($B330,$B$13:$BI$19,H$329-2012,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C320","v":0},{"$f":"G331-G332+G333","v":0},{"$f":"H331-H332+H333","v":0},{"$f":"I331-I332+I333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B321","v":"Meters Domestic"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F340","v":0},{"$f":"G340","v":59.803987293990048},93.821016130138034,116.62270483227243,131.91643121436914,136.75445037310305,85.471531483189409,53.419707176993384,33.387316985620863,20.867073116013039,13.04192069750815,8.1512004359425934,5.0945002724641206,3.1840626702900754,1.9900391689312971,1.2437744805820605,0.77735905036378783,0.48584940647736741,0.30365587904835462,0.18978492440522163,0.11861557775326352,7.4134736095789702E-2,4.6334210059868562E-2,2.8958881287417852E-2,1.8099300804636159E-2,1.13120630028976E-2,7.0700393768109993E-3,4.4187746105068745E-3,2.7617341315667966E-3,1.726083832229248E-3,1.0788023951432799E-3,6.7425149696454987E-4,4.2140718560284369E-4,2.6337949100177732E-4,1.6461218187611081E-4,1.0288261367256926E-4,6.4301633545355778E-5,4.0188520965847361E-5,2.5117825603654602E-5,1.5698641002284127E-5,9.8116506264275795E-6,6.1322816415172368E-6,3.8326760259482732E-6,2.3954225162176709E-6,1.4971390726360443E-6,9.3571192039752774E-7,5.8481995024845482E-7,3.6551246890528425E-7,2.2844529306580266E-7,1.4277830816612668E-7,8.9236442603829176E-8,5.5772776627393235E-8,3.4857985392120773E-8,2.1786240870075484E-8,1.3616400543797177E-8]
[null,"Depreciation",null,null,null,null,{"$f":"IF($D321=1,G339,$D321*(G337+G339*0.5))","v":13.800920144766934},{"$f":"IF($D321=1,H339,$D321*(H337+H339*0.5))","v":35.451923867106473},48.563935606710103,57.355185241532666,62.000972674032042,51.282918889913645,32.051824306196025,20.032390191372521,12.520243869607825,7.8251524185048895,4.8907202615655567,3.0567001634784727,1.9104376021740452,1.1940235013587783,0.74626468834923643,0.4664154302182727,0.29150964388642042,0.18219352742901279,0.11387095464313299,7.1169346651958107E-2,4.4480841657473819E-2,2.780052603592114E-2,1.737532877245071E-2,1.0859580482781694E-2,6.787237801738559E-3,4.2420236260866002E-3,2.6512647663041247E-3,1.657040478940078E-3,1.0356502993375486E-3,6.4728143708596799E-4,4.0455089817872995E-4,2.5284431136170617E-4,1.5802769460106637E-4,9.8767309125666496E-5,6.1729568203541555E-5,3.8580980127213473E-5,2.4113112579508417E-5,1.507069536219276E-5,9.419184601370476E-6,5.8869903758565477E-6,3.6793689849103423E-6,2.2996056155689636E-6,1.4372535097306023E-6,8.9828344358162652E-7,5.614271522385166E-7,3.5089197014907292E-7,2.1930748134317057E-7,1.3706717583948159E-7,8.5666984899675996E-8,5.3541865562297505E-8,3.3463665976435941E-8,2.0914791235272462E-8,1.3071744522045289E-8,8.1698403262783072E-9,5.1061502039239408E-9]
[null,"Gross Capex",null,null,null,null,{"$f":"VLOOKUP($B336,$B$13:$BI$19,G$329-2012,FALSE)","v":73.604907438756982},{"$f":"VLOOKUP($B336,$B$13:$BI$19,H$329-2012,FALSE)","v":69.468952703254459},71.365624308844502,72.648911623629388,66.83899183276597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C321","v":0},{"$f":"G337-G338+G339","v":59.803987293990048},{"$f":"H337-H338+H339","v":93.821016130138034},116.62270483227243,131.91643121436914,136.75445037310305,85.471531483189409,53.419707176993384,33.387316985620863,20.867073116013039,13.04192069750815,8.1512004359425934,5.0945002724641206,3.1840626702900754,1.9900391689312971,1.2437744805820605,0.77735905036378783,0.48584940647736741,0.30365587904835462,0.18978492440522163,0.11861557775326352,7.4134736095789702E-2,4.6334210059868562E-2,2.8958881287417852E-2,1.8099300804636159E-2,1.13120630028976E-2,7.0700393768109993E-3,4.4187746105068745E-3,2.7617341315667966E-3,1.726083832229248E-3,1.0788023951432799E-3,6.7425149696454987E-4,4.2140718560284369E-4,2.6337949100177732E-4,1.6461218187611081E-4,1.0288261367256926E-4,6.4301633545355778E-5,4.0188520965847361E-5,2.5117825603654602E-5,1.5698641002284127E-5,9.8116506264275795E-6,6.1322816415172368E-6,3.8326760259482732E-6,2.3954225162176709E-6,1.4971390726360443E-6,9.3571192039752774E-7,5.8481995024845482E-7,3.6551246890528425E-7,2.2844529306580266E-7,1.4277830816612668E-7,8.9236442603829176E-8,5.5772776627393235E-8,3.4857985392120773E-8,2.1786240870075484E-8,1.3616400543797177E-8,8.5102503398732357E-9]
[]
[null,{"$f":"B322","v":"Meters Industrial"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F346","v":0},{"$f":"G346","v":1.9151431050399994},3.6081370123315435,5.1091671630504871,6.4444051770305535,7.6365440660096251,6.6185927420105424,5.7363343295005373,4.971680963378116,4.3089558909598136,3.7345720706948704,3.2367536136712443,2.8052943569688673,2.4313486191849174,2.1072498482475677,1.826353443476167,1.5829005294607938,1.37189988888367,1.1890256336954768,1.0305285167238698,0.89315906544457802,0.7741009620208158,0.67091330378344105,0.58148056038910834,0.5039692016892402,0.43679010710406446,0.37856598582709267,0.32810313991634121,0.28436699136549293,0.24646087141647272,0.21360763725665691,0.18513373921034454,0.16045541177360562,0.13906670538418398,0.12052911355647225,0.1044625827193945,9.0537720442899219E-2,7.8469042307860754E-2,6.8009118968222912E-2,5.8943503409758798E-2,5.1086334405237951E-2,4.4276526029019735E-2,3.8374465109351406E-2,3.3259148910274865E-2,2.8825704360535227E-2,2.498323796927588E-2,2.1652972347971405E-2,1.8766631133986817E-2,1.6265039203826374E-2,1.4096909477956318E-2,1.221779144454474E-2,1.0589159844986927E-2,9.1776248376501703E-3,7.9542474467914018E-3,6.8939462621341076E-3]
[null,"Depreciation",null,null,null,null,{"$f":"IF($D322=1,G345,$D322*(G343+G345*0.5))","v":0.13675929495999997},{"$f":"IF($D322=1,H345,$D322*(H343+H345*0.5))","v":0.39441433526845598},0.62249780177769576,0.82503412060470493,1.0055126876826783,1.0179513239990829,0.88225841251000536,0.76465336612242163,0.66272507241830292,0.57438382026494317,0.4978184570236262,0.43145925670237689,0.37394573778395002,0.32409877093734951,0.28089640477140077,0.24345291401537306,0.21100064057712381,0.18287425518819322,0.15849711697160707,0.13736945127929184,0.11905810342376225,0.10318765823737475,8.9432743394332687E-2,7.7511358699868138E-2,6.7179094585175722E-2,5.8224121276971796E-2,5.0462845910751453E-2,4.3736148550848286E-2,3.7906119949020205E-2,3.2853234159815815E-2,2.8473898046312365E-2,2.4678327436738926E-2,2.1388706389421627E-2,1.8537591827711725E-2,1.606653083707775E-2,1.3924862276495286E-2,1.2068678135038466E-2,1.0459923339637838E-2,9.0656155584641143E-3,7.8571690045208479E-3,6.8098083762182194E-3,5.9020609196683308E-3,5.1153161990765425E-3,4.4334445497396392E-3,3.8424663912593458E-3,3.3302656213044747E-3,2.8863412139845885E-3,2.5015919301604427E-3,2.1681297258700559E-3,1.8791180334115773E-3,1.6286315995578139E-3,1.4115350073367573E-3,1.2233773908587678E-3,1.0603011846572938E-3,9.1896303674247654E-4]
[null,"Gross Capex",null,null,null,null,{"$f":"VLOOKUP($B342,$B$13:$BI$19,G$329-2012,FALSE)","v":2.0519023999999995},{"$f":"VLOOKUP($B342,$B$13:$BI$19,H$329-2012,FALSE)","v":2.08740824256},2.1235279524966395,2.1602721345847704,2.1976515766617495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C322","v":0},{"$f":"G343-G344+G345","v":1.9151431050399994},{"$f":"H343-H344+H345","v":3.6081370123315435},5.1091671630504871,6.4444051770305535,7.6365440660096251,6.6185927420105424,5.7363343295005373,4.971680963378116,4.3089558909598136,3.7345720706948704,3.2367536136712443,2.8052943569688673,2.4313486191849174,2.1072498482475677,1.826353443476167,1.5829005294607938,1.37189988888367,1.1890256336954768,1.0305285167238698,0.89315906544457802,0.7741009620208158,0.67091330378344105,0.58148056038910834,0.5039692016892402,0.43679010710406446,0.37856598582709267,0.32810313991634121,0.28436699136549293,0.24646087141647272,0.21360763725665691,0.18513373921034454,0.16045541177360562,0.13906670538418398,0.12052911355647225,0.1044625827193945,9.0537720442899219E-2,7.8469042307860754E-2,6.8009118968222912E-2,5.8943503409758798E-2,5.1086334405237951E-2,4.4276526029019735E-2,3.8374465109351406E-2,3.3259148910274865E-2,2.8825704360535227E-2,2.498323796927588E-2,2.1652972347971405E-2,1.8766631133986817E-2,1.6265039203826374E-2,1.4096909477956318E-2,1.221779144454474E-2,1.0589159844986927E-2,9.1776248376501703E-3,7.9542474467914018E-3,6.8939462621341076E-3,5.9749832253916313E-3]
[]
[null,{"$f":"B323","v":"Land"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F352","v":0},{"$f":"G352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"IF($D323=1,G351,$D323*(G349+G351*0.5))","v":0},{"$f":"IF($D323=1,H351,$D323*(H349+H351*0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Capex",null,null,null,null,{"$f":"VLOOKUP($B348,$B$13:$BI$19,G$329-2012,FALSE)","v":0},{"$f":"VLOOKUP($B348,$B$13:$BI$19,H$329-2012,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C323","v":0},{"$f":"G349-G350+G351","v":0},{"$f":"H349-H350+H351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B324","v":"Other Assets"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F358","v":0},{"$f":"G358","v":10.158230257349953},13.689718310016858,20.470088442185215,27.268238593092345,31.961682748819754,25.569346199055804,20.455476959244642,16.364381567395714,13.091505253916571,10.473204203133257,8.3785633625066058,6.7028506900052847,5.3622805520042274,4.2898244416033817,3.4318595532827052,2.7454876426261641,2.1963901141009314,1.7571120912807452,1.4056896730245962,1.124551738419677,0.89964139073574168,0.71971311258859338,0.57577049007087466,0.46061639205669974,0.3684931136453598,0.29479449091628784,0.23583559273303029,0.18866847418642424,0.1509347793491394,0.12074782347931153,9.6598258783449215E-2,7.7278607026759372E-2,6.1822885621407496E-2,4.9458308497126E-2,3.9566646797700798E-2,3.165331743816064E-2,2.5322653950528511E-2,2.025812316042281E-2,1.6206498528338248E-2,1.2965198822670599E-2,1.0372159058136479E-2,8.2977272465091824E-3,6.6381817972073461E-3,5.3105454377658772E-3,4.2484363502127021E-3,3.3987490801701617E-3,2.7189992641361294E-3,2.1751994113089037E-3,1.740159529047123E-3,1.3921276232376984E-3,1.1137020985901587E-3,8.9096167887212693E-4,7.1276934309770154E-4,5.7021547447816119E-4]
[null,"Depreciation",null,null,null,null,{"$f":"IF($D324=1,G357,$D324*(G355+G357*0.5))","v":1.1286922508166615},{"$f":"IF($D324=1,H357,$D324*(H355+H357*0.5))","v":2.6497720630407571},3.795534083578008,5.3042585594752847,6.581102371323567,6.392336549763951,5.1138692398111614,4.0910953918489286,3.2728763134791432,2.6183010507833142,2.0946408406266515,1.6757126725013212,1.3405701380010571,1.0724561104008454,0.85796488832067641,0.68637191065654113,0.54909752852523286,0.4392780228201863,0.35142241825614906,0.28113793460491926,0.22491034768393542,0.17992827814714835,0.14394262251771869,0.11515409801417494,9.2123278411339951E-2,7.3698622729071961E-2,5.8958898183257571E-2,4.716711854660606E-2,3.7733694837284851E-2,3.0186955869827881E-2,2.4149564695862307E-2,1.9319651756689843E-2,1.5455721405351876E-2,1.23645771242815E-2,9.8916616994252013E-3,7.91332935954016E-3,6.3306634876321285E-3,5.0645307901057025E-3,4.051624632084562E-3,3.2412997056676498E-3,2.5930397645341201E-3,2.074431811627296E-3,1.6595454493018365E-3,1.3276363594414693E-3,1.0621090875531755E-3,8.4968727004254042E-4,6.7974981603403234E-4,5.4379985282722591E-4,4.3503988226178074E-4,3.4803190580942459E-4,2.7842552464753966E-4,2.2274041971803173E-4,1.7819233577442539E-4,1.4255386861954032E-4,1.1404309489563224E-4]
[null,"Gross Capex",null,null,null,null,{"$f":"VLOOKUP($B354,$B$13:$BI$19,G$329-2012,FALSE)","v":11.286922508166613},{"$f":"VLOOKUP($B354,$B$13:$BI$19,H$329-2012,FALSE)","v":6.181260115707663},10.575904215746364,12.102408710382415,11.274546527050974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C324","v":0},{"$f":"G355-G356+G357","v":10.158230257349953},{"$f":"H355-H356+H357","v":13.689718310016858},20.470088442185215,27.268238593092345,31.961682748819754,25.569346199055804,20.455476959244642,16.364381567395714,13.091505253916571,10.473204203133257,8.3785633625066058,6.7028506900052847,5.3622805520042274,4.2898244416033817,3.4318595532827052,2.7454876426261641,2.1963901141009314,1.7571120912807452,1.4056896730245962,1.124551738419677,0.89964139073574168,0.71971311258859338,0.57577049007087466,0.46061639205669974,0.3684931136453598,0.29479449091628784,0.23583559273303029,0.18866847418642424,0.1509347793491394,0.12074782347931153,9.6598258783449215E-2,7.7278607026759372E-2,6.1822885621407496E-2,4.9458308497126E-2,3.9566646797700798E-2,3.165331743816064E-2,2.5322653950528511E-2,2.025812316042281E-2,1.6206498528338248E-2,1.2965198822670599E-2,1.0372159058136479E-2,8.2977272465091824E-3,6.6381817972073461E-3,5.3105454377658772E-3,4.2484363502127021E-3,3.3987490801701617E-3,2.7189992641361294E-3,2.1751994113089037E-3,1.740159529047123E-3,1.3921276232376984E-3,1.1137020985901587E-3,8.9096167887212693E-4,7.1276934309770154E-4,5.7021547447816119E-4,4.5617237958252895E-4]
[]
[null,{"$f":"B325","v":"Repairs"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F364","v":0},{"$f":"G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"IF($D325=1,G363,$D325*(G361+G363*0.5))","v":0},{"$f":"IF($D325=1,H363,$D325*(H361+H363*0.5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Capex",null,null,null,null,{"$f":"VLOOKUP($B360,$B$13:$BI$19,G$329-2012,FALSE)","v":0},{"$f":"VLOOKUP($B360,$B$13:$BI$19,H$329-2012,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C325","v":0},{"$f":"G361-G362+G363","v":0},{"$f":"H361-H362+H363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B326","v":"Buildings"}]
[null,"OAV ($M)",null,null,null,null,{"$f":"F370","v":0},{"$f":"G370","v":0.36159038061588639},0.48636512709594254,0.61026858861472089,0.7333603151024255,0.85569900224014916,0.83430652718414544,0.81344886400454186,0.79311264240442836,0.77328482634431761,0.75395270568570971,0.73510388804356697,0.71672629084247774,0.6988081335714158,0.68133793023213041,0.66430448197632719,0.64769686992691899,0.63150444817874607,0.61571683697427737,0.60032391604992041,0.5853158181486724,0.57068292269495557,0.55641584962758173,0.54250545338689216,0.5289428170522199,0.5157192466259144,0.50282626546026654,0.4902556088237599,0.47799921860316591,0.46604923813808674,0.45439800718463458,0.44303805700501869,0.43196210557989323,0.42116305294039591,0.410633976616886,0.40036812720146386,0.39035892402142724,0.38059995092089155,0.37108495214786924,0.36180782834417252,0.35276263263556823,0.34394356681967903,0.33534497764918703,0.32696135320795733,0.31878731937775839,0.31081763639331444,0.30304719548348158,0.29547101559639455,0.28808424020648471,0.28088213420132258,0.27386008084628949,0.26701357882513227,0.26033823935450395,0.25382978337064133,0.24748403878637529]
[null,"Depreciation",null,null,null,null,{"$f":"IF($D326=1,G369,$D326*(G367+G369*0.5))","v":4.5770934255175491E-3},{"$f":"IF($D326=1,H369,$D326*(H367+H369*0.5))","v":1.0733614021668721E-2},1.3881439439375488E-2,1.7007960806546159E-2,2.0114674903070565E-2,2.1392475056003731E-2,2.0857663179603636E-2,2.0336221600113547E-2,1.982781606011071E-2,1.933212065860794E-2,1.8848817642142746E-2,1.8377597201089176E-2,1.7918157271061944E-2,1.7470203339285395E-2,1.703344825580326E-2,1.660761204940818E-2,1.6192421748172977E-2,1.5787611204468654E-2,1.5392920924356936E-2,1.5008097901248012E-2,1.4632895453716811E-2,1.4267073067373889E-2,1.3910396240689543E-2,1.3562636334672305E-2,1.3223570426305498E-2,1.2892981165647861E-2,1.2570656636506665E-2,1.2256390220593999E-2,1.1949980465079148E-2,1.165123095345217E-2,1.1359950179615864E-2,1.1075951425125468E-2,1.0799052639497332E-2,1.0529076323509898E-2,1.026584941542215E-2,1.0009203180036598E-2,9.7589731005356811E-3,9.5149987730222887E-3,9.2771238036967307E-3,9.045195708604313E-3,8.8190658158892061E-3,8.5985891704919767E-3,8.3836244412296753E-3,8.1740338301989329E-3,7.9696829844439609E-3,7.7704409098328618E-3,7.5761798870870398E-3,7.3867753899098639E-3,7.2021060051621179E-3,7.0220533550330649E-3,6.8465020211572374E-3,6.6753394706283069E-3,6.5084559838625988E-3,6.3457445842660335E-3,6.1871009696593824E-3]
[null,"Gross Capex",null,null,null,null,{"$f":"VLOOKUP($B366,$B$13:$BI$19,G$329-2012,FALSE)","v":0.36616747404140393},{"$f":"VLOOKUP($B366,$B$13:$BI$19,H$329-2012,FALSE)","v":0.13550836050172488},0.13778490095815382,0.14009968729425082,0.14245336204079423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"C326","v":0},{"$f":"G367-G368+G369","v":0.36159038061588639},{"$f":"H367-H368+H369","v":0.48636512709594254},0.61026858861472089,0.7333603151024255,0.85569900224014916,0.83430652718414544,0.81344886400454186,0.79311264240442836,0.77328482634431761,0.75395270568570971,0.73510388804356697,0.71672629084247774,0.6988081335714158,0.68133793023213041,0.66430448197632719,0.64769686992691899,0.63150444817874607,0.61571683697427737,0.60032391604992041,0.5853158181486724,0.57068292269495557,0.55641584962758173,0.54250545338689216,0.5289428170522199,0.5157192466259144,0.50282626546026654,0.4902556088237599,0.47799921860316591,0.46604923813808674,0.45439800718463458,0.44303805700501869,0.43196210557989323,0.42116305294039591,0.410633976616886,0.40036812720146386,0.39035892402142724,0.38059995092089155,0.37108495214786924,0.36180782834417252,0.35276263263556823,0.34394356681967903,0.33534497764918703,0.32696135320795733,0.31878731937775839,0.31081763639331444,0.30304719548348158,0.29547101559639455,0.28808424020648471,0.28088213420132258,0.27386008084628949,0.26701357882513227,0.26033823935450395,0.25382978337064133,0.24748403878637529,0.24129693781671591]
[]
[null,"Total Group 8"]
[null,"OAV ($M)",null,null,null,null,{"$f":"G367+G361+G355+G349+G343+G337+G331","v":0},72.238951036995886,111.60523657958238,142.81222902612285,166.36243529959447,177.2083761901726,118.49377695143991,80.424967329743112,55.516492158799124,39.040819087233743,28.003649677021986,20.501621300164011,15.319371610280751,11.676499975050636,9.0684513890143776,7.1662919593172596,5.7534440923776646,4.6856438576407147,3.8655104409988534,3.226327030203608,2.7216421997661908,2.3185600115473024,1.9933764760594848,1.7287153851342929,1.5116277116027961,1.3323145303782362,1.183256781580458,1.0586131160836383,0.95379641828664985,0.86517097273592802,0.78983227031574621,0.72544430649577707,0.67011753156586096,0.62231602343698911,0.58078601085236037,0.54450023933223168,0.51261426353603246,0.48443183570024667,0.45937731210211863,0.43697352892327185,0.41682397751410322,0.39859838418847676,0.38202100268107353,0.36686107933795575,0.35292506631513215,0.34005024642472342,0.32809950173157343,0.31695701150698635,0.30652470726691305,0.29671934598663419,0.28747008915051458,0.278716496541486,0.27040686072901166,0.26249682194677132,0.25494821413938812]
[null,"Depreciation",null,null,null,null,15.070948783969113,38.506843879437355,52.995848931505179,63.501485882419203,69.60770240794136,58.714599238732681,38.068809621696793,24.908475170943984,16.475673071565382,11.037169410211755,7.502028376857977,5.1822496898832604,3.6428716352301143,2.6080485860362588,1.9021594296971167,1.412847866939595,1.06780023473695,0.82013341664186101,0.6391834107952461,0.50468483043741719,0.4030821882188883,0.32518353548781814,0.26466109092519163,0.21708767353149705,0.17931318122455975,0.14905774879777822,0.12464366549681982,0.10481669779698843,8.8625445550721757E-2,7.5338702420181827E-2,6.4387963819969266E-2,5.5326774929915952E-2,4.7801508128871906E-2,4.1530012584628795E-2,3.6285771520128643E-2,3.1885975796199256E-2,2.8182427835785784E-2,2.5054523598128025E-2,2.2403783178846778E-2,2.0149551409168669E-2,1.8225593325626458E-2,1.6577381507403174E-2,1.5159923343117786E-2,1.3936013022823624E-2,1.287481989040872E-2,1.1950744693150024E-2,1.1142490224587005E-2,1.0432304240073373E-2,9.8053612802788542E-3,9.2492568361196292E-3,8.7535926090285682E-3,8.3096358124743318E-3,7.9100387822403136E-3,7.548607807383193E-3,7.2201122074476952E-3]
[null,"Gross Capex",null,null,null,null,87.309899820965001,77.873129422023851,84.202841378045662,87.051692155890819,80.453643298519495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"F370+F364+F358+F352+F346+F340+F334","v":0},72.238951036995886,111.60523657958238,142.81222902612285,166.36243529959447,177.2083761901726,118.49377695143991,80.424967329743112,55.516492158799124,39.040819087233743,28.003649677021986,20.501621300164011,15.319371610280751,11.676499975050636,9.0684513890143776,7.1662919593172596,5.7534440923776646,4.6856438576407147,3.8655104409988534,3.226327030203608,2.7216421997661908,2.3185600115473024,1.9933764760594848,1.7287153851342929,1.5116277116027961,1.3323145303782362,1.183256781580458,1.0586131160836383,0.95379641828664985,0.86517097273592802,0.78983227031574621,0.72544430649577707,0.67011753156586096,0.62231602343698911,0.58078601085236037,0.54450023933223168,0.51261426353603246,0.48443183570024667,0.45937731210211863,0.43697352892327185,0.41682397751410322,0.39859838418847676,0.38202100268107353,0.36686107933795575,0.35292506631513215,0.34005024642472342,0.32809950173157343,0.31695701150698635,0.30652470726691305,0.29671934598663419,0.28747008915051458,0.278716496541486,0.27040686072901166,0.26249682194677132,0.25494821413938812,0.24772810193194042]
[]
[null,"Grand Total",null,null,null,{"$f":"F$4","v":"2017"},{"$f":"G$4","v":2018},"2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066","2067","2068","2069","2070","2071","2072"]
[null,"OAV ($M)",null,null,null,null,{"$f":"G373+G314+G262+G215+G174+G133+G92+G51","v":484.04971078553422},{"$f":"H373+H314+H262+H215+H174+H133+H92+H51","v":504.99828133865577},499.5582246427582,491.41232876587924,480.24728684119196,460.35777119902644,374.34842805844778,311.97772009960386,265.38377046619621,229.51959629674639,201.11760051348597,178.03902419791254,158.86460302696554,142.63646616231168,128.69495983465615,116.57512296886992,105.94070961340964,96.541894017703754,88.187954086881732,80.729461289593118,74.046531289417601,68.040960764022159,62.630874264900321,57.747007108912314,53.330066673701182,49.328814267599874,45.698636289488519,42.400453841173146,39.399871337432295,36.666497671464448,34.173394859407537,31.89662304055242,29.814859921300144,27.909078910962478,26.1622743790304,24.559225350396762,23.086290985388146,21.731232647896817,20.483058431045336,19.331886806143874,18.268826667141525,17.285871513043379,16.37580588149595,15.532122443323821,14.748948408132767,14.02098008803504,13.343424629500095,12.711948059284801,12.122628904647597,11.571916744672615,11.056595131698801,10.573748392073444,10.12073187573292,9.6951452760709369,9.2948086865006765]
[null,"Depreciation",null,null,null,null,{"$f":"G374+G315+G263+G216+G175+G134+G93+G52","v":66.361329267843331},83.313186117921532,92.348737254924629,98.216734080578078,100.34315894068502,86.009343140578565,62.370707958843916,46.59394963340764,35.864174169449917,28.401995783260436,23.078576315573379,19.174421170947014,16.228136864653909,13.941506327655489,12.119836865786235,10.634413355460264,9.398815595705905,8.3539399308220315,7.4584927972886028,6.6829300001755163,6.0055705253954326,5.410086499121844,4.8838671559880202,4.4169404352111341,4.0012524061013002,3.6301779781113588,3.2981824483153659,3.0005825037408633,2.7333736659678465,2.4931028120569021,2.2767718188551269,2.081763119252273,1.9057810103376662,1.7468045319320749,1.6030490286336376,1.4729343650086171,1.3550583374913281,1.248174216851478,1.151171624901465,1.0630601390023491,0.98295515409814993,0.91006563154742803,0.84368343817212632,0.78317403519105688,0.72796832009772605,0.67755545853494492,0.63147657021529424,0.5893191546372053,0.5507121599749798,0.51532161297381474,0.48284673962535757,0.45301651634052503,0.42558659966198242,0.40033658957026169,0.377067587372233]
[null,"Gross Capex",null,null,null,null,{"$f":"G375","v":87.309899820965001},{"$f":"H375","v":77.873129422023851},84.202841378045662,87.051692155890819,80.453643298519495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAV",null,null,null,{"$f":"F376+F316+F264+F217+F176+F135+F94+F53","v":484.04971078553422},{"$f":"G376+G316+G264+G217+G176+G135+G94+G53","v":504.99828133865577},499.5582246427582,491.41232876587924,480.24728684119196,460.35777119902644,374.34842805844778,311.97772009960386,265.38377046619621,229.51959629674639,201.11760051348597,178.03902419791254,158.86460302696554,142.63646616231168,128.69495983465615,116.57512296886992,105.94070961340964,96.541894017703754,88.187954086881732,80.729461289593118,74.046531289417601,68.040960764022159,62.630874264900321,57.747007108912314,53.330066673701182,49.328814267599874,45.698636289488519,42.400453841173146,39.399871337432295,36.666497671464448,34.173394859407537,31.89662304055242,29.814859921300144,27.909078910962478,26.1622743790304,24.559225350396762,23.086290985388146,21.731232647896817,20.483058431045336,19.331886806143874,18.268826667141525,17.285871513043379,16.37580588149595,15.532122443323821,14.748948408132767,14.02098008803504,13.343424629500095,12.711948059284801,12.122628904647597,11.571916744672615,11.056595131698801,10.573748392073444,10.12073187573292,9.6951452760709369,9.2948086865006765,8.9177410991284436]
[]
[]
[null,"Mains & Services",null,null,null,{"$f":"F33+F69+F110+F151+F192+F234+F281","v":419.0050769824465}]
[null,"Meters Domestic",null,null,null,{"$f":"F38+F74+F115+F156+F197+F239+F286","v":5.1122729958902333}]
[null,"Meters Industrial",null,null,null,{"$f":"F291+F244","v":6.4016496006142534}]
[null,"Land",null,null,null,{"$f":"F352+F296+F249+F202+F161+F120+F79+F43","v":6.4702090089999915}]
[null,"Other Assets",null,null,null,{"$f":"F358+F301+F254+F207+F166+F125+F84+F48","v":44.182516739214044}]
[null,"Buildings",null,null,null,{"$f":"F370+F311","v":2.8779854583691566}]
[null,"Total",null,null,null,{"$f":"SUM(F385:F390)","v":484.04971078553416}]